75 St Nicholas Street 1605, Toronto C01

$399,000
75 St Nicholas Street 1605

$399,000

New
15d
Condo ApartmentApartment

75 St Nicholas Street 1605, Toronto C01

Total Monthly Obligation $2,627

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
15d
Score
21
Yield
7.0%
Cash on Cash
-2.0%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.3%
Property Type-Condo Apartment
MLS® Number-C13875088
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,268.75 (2026)
Maintenance-$544.77/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REALTY ASSOCIATES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Tba
Neighbourhood-Bay Street Corridor
Title-Residential Condo & Other

No agent assigned

Luxury Condo Located At Bloor/Bay. 9 Feet Smooth Ceiling. Floor To Ceiling Window, Clear South/West View. Open Balcony, Rooftop Garden.Close To U, Of T. ,Subway , Ttc .Minutes To Shopping, Restaurants, Offices, Cafe.

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

Closing Costs

Mortgage Amount
$319,200
Land Transfer Taxes$4,460
Legal Fees (Est.)
$
Total cash required for closing$85,760

Total Monthly Obligation

$2,627/mo
Mortgage $1,609
Monthly Loss $2,203
Principal$424
Interest$1,186
Property Tax$272
Condo Fees$545
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.9%35
10-Year IRR
10.8%
Returns Index
18.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$27,804/yr
NOI
$12,818/yr
Net Cash Flow
-$541/mo
Cash Margin
-23.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo63
Risk Index
29.9/ 100

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

Comparables

Properties near 75 St Nicholas Street 1605

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.