284 King Street E 3001, Toronto C08

$1,399,900
284 King Street E 3001

$1,399,900

New
15d
Condo ApartmentApartment

284 King Street E 3001, Toronto C08

Total Monthly Obligation $6,877

Bed+Den
3+1
Baths
2
Park
1
Sqft
1200-1399
DOM
15d
Score
15
Yield
3.3%
Cash on Cash
-10.7%
Cap Rate
2.3%
5Y IRR
7.2%
10Y IRR
8.1%
Property Type-Condo Apartment
MLS® Number-C13876702
Bed+Den-3+1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Maintenance-$1,030.06/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-BRAD J. LAMB REALTY 2016 INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Moss Park
Title-Residential Condo & Other

No agent assigned

Brand New, Never Lived In At Bauhaus! Perfect 1,322 sqft. Two Bedroom Plus Den Floorplan With Soaring 9 Ft High Ceilings, Gas Cooking Inside, Quartz Countertops, Ultra Modern Finishes. The Ultra Chic Building will feature a fully equipped gym, party room, makers room, children's playroom, barbecue area, bocce court, and pet grooming station. Actual finishes and furnishings in unit may differ from those shown in photos. The Unit is newly constructed and previously unoccupied. New Build Property Taxes not assessed. The Purchase Price set out herein includes HST. The Purchaser will irrevocably assign to the Vendor any and all rights, title and interest in any HST rebate.

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

Closing Costs

Mortgage Amount
$1,119,920
Land Transfer Taxes$24,473
Legal Fees (Est.)
$
Total cash required for closing$305,953

Total Monthly Obligation

$6,877/mo
Mortgage $5,647
Monthly Loss $5,391
Principal$1,486
Interest$4,161
Condo Fees$1,030
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.9%12
Cash-on-Cash
-13.6%0
5-Year IRR
5.0%11
10-Year IRR
6.7%
Returns Index
6.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$46,272/yr
NOI
$26,884/yr
Net Cash Flow
-$3,406/mo
Cash Margin
-88.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.5/ 100

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

Comparables

Properties near 284 King Street E 3001

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.