525 Adelaide Street W 716, Toronto C01

$636,000
525 Adelaide Street W 716

$636,000

Price Change
21d
Condo ApartmentApartment

525 Adelaide Street W 716, Toronto C01

Total Monthly Obligation $3,513

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
1
Sqft
600-699
DOM
21d
Score
18
Yield
4.9%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.8%
Property Type-Condo Apartment
MLS® Number-C13857930
Bed+Den-2+1
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,954.15 (2026)
Maintenance-$501.42/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-BOXIN REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Flexible
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Welcome to this bright and stylish 1 bedroom + 1 den suite in the heart of King West! Prime corner unit nestled in a quiet setting, overlooking the beautifully landscaped courtyard garden. Featuring an open-concept layout, modern kitchen with quartz countertops and stainless steel appliances, private balcony, spacious bedroom with closet and 4-piece ensuite, plus a versatile den and a bright sunroom that can be used as an additional bedroom, home office, or guest space. The thoughtfully designed layout can function as up to 3 bedrooms, with each room offering a sun-filled window and convenient access door. The living room features frosted tempered-glass sliding doors, providing both functionality and privacy. The smaller bedroom includes a standard closet and comfortably accommodates a single bed and desk, making it a practical and versatile space. Parking and locker included. Enjoy exceptional building amenities. Prime location just steps from King Street, top restaurants, cafes, shops, nightlife, transit, and the waterfront. An excellent opportunity for both end users and investors!

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$508,800
Land Transfer Taxes$9,195
Legal Fees (Est.)
$
Total cash required for closing$137,895

Total Monthly Obligation

$3,513/mo
Mortgage $2,565
Monthly Loss $2,838
Principal$675
Interest$1,890
Property Tax$246
Condo Fees$501
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.7%22
10-Year IRR
8.9%
Returns Index
12.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$31,356/yr
NOI
$16,849/yr
Net Cash Flow
-$1,161/mo
Cash Margin
-44.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo45
Risk Index
22.9/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 525 Adelaide Street W 716

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.