117 Broadway Avenue 1404, Toronto C10

$588,000
117 Broadway Avenue 1404

$588,000

New
15d
Condo ApartmentApartment

117 Broadway Avenue 1404, Toronto C10

Total Monthly Obligation $3,345

HausQ Valuation Report
Beds
2
Baths
2
Park
0
Sqft
600-699
DOM
15d
Score
20
Yield
5.8%
Cash on Cash
-3.0%
Cap Rate
3.9%
5Y IRR
13.2%
10Y IRR
12.7%
Property Type-Condo Apartment
MLS® Number-C13874846
Beds-2
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,626.43 (2026)
Maintenance-$470.94/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE NEW WORLD REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60 Days/TBA
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

Prestigious Condos At Heart Of Yonge/Eglinton, In LINE 5 Designated Building! Corner Unit With 2 Bedroom+2 Full Bathroom, 9' Ceilings. Large Balcony. Functional Layout With Laminate Floor Thru-Out. Beautiful Open Concept Kitchen With Granite Countertop, Ceramic Backsplash And S/S Appliances. Amazing Amenities: Gym, Rooftop Deck/Garden, Party And Theatre Room, Fitness Centre, Outdoor Yoga & Zen Garden, 24 Hours Concierge. Easy Access To Subway & Eglinton LRT. Steps To Shoppings, School, Theatre, Restaurants & More. All The Best Mid Town Has To Offer. Move In And Enjoy...

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

Closing Costs

Mortgage Amount
$470,400
Land Transfer Taxes$8,235
Legal Fees (Est.)
$
Total cash required for closing$127,335

Total Monthly Obligation

$3,345/mo
Mortgage $2,372
Monthly Loss $2,721
Principal$624
Interest$1,748
Property Tax$302
Condo Fees$471
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
9.8%34
10-Year IRR
10.5%
Returns Index
18.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$34,056/yr
NOI
$18,973/yr
Net Cash Flow
-$791/mo
Cash Margin
-27.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
24.8/ 100

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

Comparables

Properties near 117 Broadway Avenue 1404

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.