98 Lillian Street 1913, Toronto C10

$649,000
98 Lillian Street 1913

$649,000

New
16d
Condo ApartmentApartment

98 Lillian Street 1913, Toronto C10

Total Monthly Obligation $3,813

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
16d
Score
16
Yield
4.7%
Cash on Cash
-9.1%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Condo Apartment
MLS® Number-C13870800
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$3,498.94 (2026)
Maintenance-$703.46/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Vacant Possession
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

Welcome to sophisticated city living at The Madison, a sought-after midtown landmark positioned right at Yonge and Eglinton. Perched high above the city, this stylish recently renovated 1 + 1 bedroom residence show like brand new and boasts a fantastic, unobstructed north-facing view that fills the space with great natural light and provides a quiet, scenic backdrop from your private balcony. Custom lighting throughout and fully upgraded finishes in bathroom give this property particular appeal. Enjoy effortless convenience with Loblaws and the LCBO situated right in the building, complemented by resort-style amenities, a 24-hour concierge, and a fully equipped fitness center. Step right outside to the vibrant energy of midtown, featuring world-class dining, upscale shopping, and immediate access to the subway and Eglinton Crosstown transit. This is a rare opportunity to own a sleek, functional layout in an unbeatable location.

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

Closing Costs

Mortgage Amount
$519,200
Land Transfer Taxes$9,455
Legal Fees (Est.)
$
Total cash required for closing$140,755

Total Monthly Obligation

$3,813/mo
Mortgage $2,618
Monthly Loss $3,124
Principal$689
Interest$1,929
Property Tax$292
Condo Fees$703
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.1%0
5-Year IRR
5.5%12
10-Year IRR
7.3%
Returns Index
7.5/ 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
$30,504/yr
NOI
$13,113/yr
Net Cash Flow
-$1,525/mo
Cash Margin
-60.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
20.9/ 100

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

Comparables

Properties near 98 Lillian Street 1913

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.