98 Lillian Street 214, Toronto C10

$680,000
98 Lillian Street 214

$680,000

New
16d
Condo ApartmentApartment

98 Lillian Street 214, Toronto C10

Total Monthly Obligation $4,078

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
16d
Score
16
Yield
5.1%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Condo Apartment
MLS® Number-C13870050
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$3,821.21 (2026)
Maintenance-$816.69/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RETREND REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-FLEX
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

Welcome to refined urban living at The Madison, ideally located in the heart of Yonge & Eglinton. This beautifully appointed 2-bedroom suite offers a thoughtfully designed layout and a spacious balcony, creating an inviting extension of the living space for relaxing or entertaining. Enjoy exceptional everyday convenience with Loblaws and LCBO located directly within the building, along with an impressive selection of amenities including a fully equipped gym, yoga room, indoor swimming pool, dry and wet saunas, hot tub, movie theatre, guest suites, large and small party rooms, a 4th-floor patio with BBQ area, and an 8th-floor garden patio with seating and a water fountain. Residents also enjoy 24-hour concierge service for added convenience and peace of mind. Just steps from the subway, Eglinton Crosstown, restaurants, cafés, shopping, and everything Midtown Toronto has to offer. An outstanding opportunity to enjoy comfort, convenience, and sophisticated city living in one of Toronto's most vibrant neighbourhoods.

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

Closing Costs

Mortgage Amount
$544,000
Land Transfer Taxes$10,075
Legal Fees (Est.)
$
Total cash required for closing$147,575

Total Monthly Obligation

$4,078/mo
Mortgage $2,743
Monthly Loss $3,356
Principal$722
Interest$2,021
Property Tax$318
Condo Fees$817
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.0%0
5-Year IRR
6.4%16
10-Year IRR
8.0%
Returns Index
9.1/ 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
$34,932/yr
NOI
$15,417/yr
Net Cash Flow
-$1,458/mo
Cash Margin
-50.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.0/ 100

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

Comparables

Properties near 98 Lillian Street 214

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.