36 Stadium Road 555, Toronto C01

$1,049,000
36 Stadium Road 555

$1,049,000

New
17d
Condo TownhouseStacked Townhouse

36 Stadium Road 555, Toronto C01

Total Monthly Obligation $5,476

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
17d
Score
16
Yield
4.2%
Cash on Cash
-8.3%
Cap Rate
2.8%
5Y IRR
9.0%
10Y IRR
9.5%
Property Type-Condo Townhouse
MLS® Number-C13865980
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 6, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$4,465.75 (2026)
Maintenance-$672.92/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-Natural Gas
Pool-None
Exterior-Stucco (Plaster)
Possession-Flexible
Neighbourhood-Niagara
Title-Residential Condo & Other

No agent assigned

Welcome to South Beach Marina Townhomes. Here is one of the rare few spots in the city where waterfront living meets the convenience of downtown Toronto! This bright and beautifully updated 3 storey townhome offers an opportunity to live right on the lake, steps from the marina and yacht club. Enjoy hosting friends on your private rooftop terrace for BBQs with stunning evening views of the marina and CN Tower. It's the perfect setting for entertaining or unwinding at the end of the day. Inside, this townhome features a recently updated kitchen with new stainless steel appliances, carpets fully removed throughout, new washer/dryer, and tons of natural light across all three levels. Ideally located just a short walk to Billy Bishop Airport and within easy walking distance of downtown restaurants, shops, entertainment, transit, parks, and the waterfront trail. Complete with 1 underground parking spot (lots of visitor parking) and an exceptionally convenient & private, full size storage room located directly behind your parking space. Don't miss this opportunity to enjoy the best of Toronto's waterfront lifestyle while keeping everything downtown at your doorstep!

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

Closing Costs

Mortgage Amount
$839,200
Land Transfer Taxes$17,455
Legal Fees (Est.)
$
Total cash required for closing$228,755

Total Monthly Obligation

$5,476/mo
Mortgage $4,231
Monthly Loss $4,363
Principal$1,113
Interest$3,118
Property Tax$372
Condo Fees$673
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.5%16
10-Year IRR
7.9%
Returns Index
9.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$43,716/yr
NOI
$24,404/yr
Net Cash Flow
-$2,198/mo
Cash Margin
-60.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.6/ 100

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

Comparables

Properties near 36 Stadium Road 555

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.