3 Concord Cityplace Way 4805, Toronto C01

$821,800
3 Concord Cityplace Way 4805

$821,800

New
15d
Condo ApartmentApartment

3 Concord Cityplace Way 4805, Toronto C01

Total Monthly Obligation $4,118

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
600-699
DOM
15d
Score
17
Yield
4.2%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Condo Apartment
MLS® Number-C13877190
Beds-2
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Maintenance-$603.1/mo
Locker-None
Parking-1 - Underground
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-NU STREAM REALTY (TORONTO) INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

EV PARKING !!! Welcome to Unit 4805 at Concord Canada House, an exceptional corner unit in the heart of Toronto's Cityplace. This super bright 2-bedroom, 2-bathroom suite offers approximately total 862 SF living space, which is include 692 SF of thoughtfully designed interior area plus a spacious 170 SF balcony. The northwest exposure provides abundant natural light, while the open-concept layout features premium built-in Miele appliances and contemporary finishes. Step outside to enjoy a generous balcony equipped with a ceiling light and heater, making it ideal for relaxing or entertaining throughout the year. Perfectly situated near CN Tower, Rogers Centre, Ripley's Aquarium, Union Station, waterfront trails, restaurants, shopping and public transit, this home offers the best of downtown Toronto living. Residents enjoy access to an impressive collection of amenities, including and indoor pool, fitness centre, sauna, theatre and 24-hour concierge.

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

Closing Costs

Mortgage Amount
$657,440
Land Transfer Taxes$12,911
Legal Fees (Est.)
$
Total cash required for closing$178,771

Total Monthly Obligation

$4,118/mo
Mortgage $3,315
Monthly Loss $3,246
Principal$872
Interest$2,443
Condo Fees$603
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.4%20
10-Year IRR
8.6%
Returns Index
11.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$34,368/yr
NOI
$21,294/yr
Net Cash Flow
-$1,540/mo
Cash Margin
-53.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.3/ 100

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

Comparables

Properties near 3 Concord Cityplace Way 4805

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.