2A church Street 304, Toronto C08

$418,000
2A church Street 304

$418,000

New
18d
Condo ApartmentApartment

2A church Street 304, Toronto C08

Total Monthly Obligation $2,498

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
0-499
DOM
18d
Score
21
Yield
6.3%
Cash on Cash
-1.8%
Cap Rate
4.2%
5Y IRR
14.1%
10Y IRR
13.4%
Property Type-Condo Apartment
MLS® Number-C13865022
Beds-1
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,307.52 (2026)
Maintenance-$420/mo
Locker-None
Parking-Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-KING BLUE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Other
Possession-Flexible
Neighbourhood-Waterfront Communities C8
Title-Residential Condo & Other

No agent assigned

Welcome to 75 On The Esplanade - St. Lawrence Market's most sought-after address.This bright 1-bedroom suite offers 9-ft floor-to-ceiling windows, a modern kitchen with natural gas range and premium finishes, 4-pc bath, open balcony, and ensuite laundry.Enjoy exceptional amenities: 24-hr concierge, multi-level fitness centre, yoga studio, outdoor pool with terrace lounge & BBQs, party room with bar, and games room. With a Walk Score of 99, live car-free with St. Lawrence Market, King St & Union Station just minutes away.

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

Closing Costs

Mortgage Amount
$334,400
Land Transfer Taxes$4,835
Legal Fees (Est.)
$
Total cash required for closing$89,935

Total Monthly Obligation

$2,498/mo
Mortgage $1,686
Monthly Loss $2,055
Principal$444
Interest$1,242
Property Tax$192
Condo Fees$420
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.1%1
5-Year IRR
10.2%37
10-Year IRR
10.9%
Returns Index
19.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$26,232/yr
NOI
$13,861/yr
Net Cash Flow
-$531/mo
Cash Margin
-24.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.699
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
31.3/ 100

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

Comparables

Properties near 2A church Street 304

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.