395 Bloor Street W 5501, Toronto C08

$530,000
395 Bloor Street W 5501

$530,000

New
18d
Condo ApartmentApartment

395 Bloor Street W 5501, Toronto C08

Total Monthly Obligation $3,312

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
0
Sqft
600-699
DOM
18d
Score
18
Yield
6.1%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Condo Apartment
MLS® Number-C13862036
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,230.42 (2025)
Maintenance-$621.12/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE LANDMARK REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-North St. James Town
Title-Residential Condo & Other

No agent assigned

Builder's Inventory Sale | HST Rebate Eligible | Fully Furnished Model SuiteA rare opportunity to own a brand-new builder's inventory unit - formerly used as the developer's fully furnished model suite. This hidden gem offers one of the best views in the building, with stunning south-facing panoramic views of the CN Tower and Toronto's spectacular skyline.Featuring an impressive 11-foot ceiling, this bright and spacious unit comes fully furnished with a curated selection of high-end furniture, along with select kitchen appliances and a coffee machine. Just bring your personal belongings and move right in!The versatile den can easily function as a second bedroom or additional living space, making this unit an excellent choice for both end users and investors.Brand new | Fully furnished | 11-ft ceiling | South-facing | CN Tower & city views | HST rebate eligible | Builder's inventoryA truly turnkey opportunity and a rare find in the building!

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

Closing Costs

Mortgage Amount
$424,000
Land Transfer Taxes$7,075
Legal Fees (Est.)
$
Total cash required for closing$114,575

Total Monthly Obligation

$3,312/mo
Mortgage $2,138
Monthly Loss $2,749
Principal$563
Interest$1,575
Property Tax$353
Condo Fees$621
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.5%26
10-Year IRR
9.6%
Returns Index
14.2/ 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
$32,364/yr
NOI
$15,044/yr
Net Cash Flow
-$884/mo
Cash Margin
-32.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.3/ 100

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

Comparables

Properties near 395 Bloor Street W 5501

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.