115 Blue Jays Way Street 4307, Toronto C01

$525,000
115 Blue Jays Way Street 4307

$525,000

New
18d
Common Element CondoApartment

115 Blue Jays Way Street 4307, Toronto C01

Total Monthly Obligation $3,064

Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
18d
Score
18
Yield
5.4%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Common Element Condo
MLS® Number-C13864980
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Common Element Condo
Taxes-$2,867 (2025)
Maintenance-$507/mo
Locker-None
Parking-None
Basement-None
Heating-Forced Air (Electric)
Brokerage-ROYAL LEPAGE VISION REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Elizabeth model, One Bedroom + Den with 1 Bathroom in the heart of entertainment district, bright one bedroom plus media with balcony. The wait is over for this luxurious king blue condo! Be the 1st to live in this unit, Laminate flooring t/o! Luxury 4 pc bath w/marble tile& surround! Floor to ceiling windows! Ensuite laundry! 98 walk score, TTC@ your door, walk toshops, bars, restaurants, theaters & more! Amazing amenities! Courtyard for car/limo pickup/drop off. **EXTRAS** Fridge, stove, built-in dishwasher and microwave. Washer & dryer. Allexisting electrical light fixtures included, indoor pool, outdoor deck, gym, party rm, yogarm, retail shops, concierge, security, guest suites, theater room.

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

Closing Costs

Mortgage Amount
$420,000
Land Transfer Taxes$6,975
Legal Fees (Est.)
$
Total cash required for closing$113,475

Total Monthly Obligation

$3,064/mo
Mortgage $2,118
Monthly Loss $2,506
Principal$557
Interest$1,560
Property Tax$239
Condo Fees$507
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.9%22
10-Year IRR
9.0%
Returns Index
12.4/ 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
$28,224/yr
NOI
$14,051/yr
Net Cash Flow
-$947/mo
Cash Margin
-40.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
25.6/ 100

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

Comparables

Properties near 115 Blue Jays Way Street 4307

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.