399 Adelaide Street W 420, Toronto C01

$599,900
399 Adelaide Street W 420

$599,900

New
16d
Condo ApartmentApartment

399 Adelaide Street W 420, Toronto C01

Total Monthly Obligation $3,543

HausQ Valuation Report
Beds
1
Baths
2
Park
0
Sqft
700-799
DOM
16d
Score
18
Yield
5.5%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Condo Apartment
MLS® Number-C13872774
Beds-1
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,348 (2025)
Maintenance-$644.06/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Brick
Possession-60-90 days/TBA
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Bright and spacious 1-bedroom, 2-bath suite in the heart of Toronto's vibrant King West Entertainment District. This stylishresidence features soaring 10-foot exposed concrete ceilings, expansive floor-to-ceiling windows, walk-out to an open balcony and afunctional 783sq. ft. layout designed for comfortable urban living. Flooded with natural light, the open-concept space blends modern designwith everyday practicality. Ideally situated in sought-after King West, you're surrounded by some of the city's finest restaurants, cafes,nightlife, and boutique shopping, with easy access to transit and downtown conveniences. Residents enjoy exceptional building amenities,including a fully equipped fitness centre, lap pool, landscaped courtyard with a tranquil water garden, 24-hour concierge, and stylish partyroom. A perfect opportunity to experience upscale downtown living in one of Toronto's most desirable neighbourhoods.

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,543/mo
Mortgage $2,420
Monthly Loss $2,906
Principal$637
Interest$1,783
Property Tax$279
Condo Fees$644
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.9%23
10-Year IRR
9.1%
Returns Index
12.6/ 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
$32,916/yr
NOI
$16,148/yr
Net Cash Flow
-$1,074/mo
Cash Margin
-39.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
22.8/ 100

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

Comparables

Properties near 399 Adelaide Street W 420

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.