1 Edgewater Drive 820, Toronto C08

$498,000
1 Edgewater Drive 820

$498,000

Price Change
20d
Condo ApartmentApartment

1 Edgewater Drive 820, Toronto C08

Total Monthly Obligation $3,036

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
20d
Score
18
Yield
5.4%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Condo Apartment
MLS® Number-C13858770
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 3, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,076.91 (2026)
Maintenance-$570.83/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 KING`S QUAY REAL ESTATE INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Waterfront Communities C8
Title-Residential Condo & Other

No agent assigned

Tridel Waterfront "Aquavista" 1 Bedroom Suite Overlook Lake & Park. High Level Magnificent View. 9' Ceiling. Practical Layout. Upgrades In Bathroom W/Shower Cubicle. Close Proximity To Harbour Front, Access To Boardwalk, Activities At Sugar Beach And Ferry. Features Gorgeous Infinity Pool Facing Lake Ontario. Next To George Brown Lakefront Campus, Bike Rack Available.

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

Closing Costs

Mortgage Amount
$398,400
Land Transfer Taxes$6,435
Legal Fees (Est.)
$
Total cash required for closing$107,535

Total Monthly Obligation

$3,036/mo
Mortgage $2,009
Monthly Loss $2,507
Principal$529
Interest$1,480
Property Tax$256
Condo Fees$571
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%0
5-Year IRR
7.0%18
10-Year IRR
8.4%
Returns Index
10.4/ 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
$27,120/yr
NOI
$12,081/yr
Net Cash Flow
-$1,002/mo
Cash Margin
-44.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
25.5/ 100

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

Comparables

Properties near 1 Edgewater Drive 820

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.