99 Harbour Square 1512, Toronto C01

$1,128,000
99 Harbour Square 1512

$1,128,000

New
18d
Condo ApartmentApartment

99 Harbour Square 1512, Toronto C01

Total Monthly Obligation $6,852

Bed+Den
3+1
Baths
2
Park
1
Sqft
1200-1399
DOM
18d
Score
14
Yield
4.6%
Cash on Cash
-11.2%
Cap Rate
2.2%
5Y IRR
6.9%
10Y IRR
7.8%
Property Type-Condo Apartment
MLS® Number-C13862330
Bed+Den-3+1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$5,593.7 (2025)
Maintenance-$1,635.96/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP OLD MILL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Waterfront living at its best! Enjoy spectacular Lake Ontario, Harbourfront Centre and CN Tower views from this bright and spacious 15th-floor 2-bedroom plus den, 2-bathroom condo at One York Quay. Rarely offered, beautifully proportioned living space with abundant natural light and a private balcony overlooking Toronto's vibrant waterfront. A truly unbeatable location - steps from Harbourfront and the Toronto Island ferries, a short walk to Rogers Centre, and with easy access to public transit. Residents also enjoy the convenience of building-provided bus service, an in-house restaurant and lounge, indoor and outdoor pool, gym, squash courts, and more! Includes a large locker conveniently located on the same floor and a parking spot.

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

Closing Costs

Mortgage Amount
$902,400
Land Transfer Taxes$19,035
Legal Fees (Est.)
$
Total cash required for closing$246,135

Total Monthly Obligation

$6,852/mo
Mortgage $4,550
Monthly Loss $5,655
Principal$1,197
Interest$3,353
Property Tax$466
Condo Fees$1,636
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.6%0
5-Year IRR
4.4%9
10-Year IRR
6.5%
Returns Index
5.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$52,044/yr
NOI
$19,214/yr
Net Cash Flow
-$2,949/mo
Cash Margin
-68.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.3/ 100

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

Comparables

Properties near 99 Harbour Square 1512

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.