77 Avenue Road 215, Toronto C02

$990,000
77 Avenue Road 215

$990,000

New
15d
Condo ApartmentApartment

77 Avenue Road 215, Toronto C02

Total Monthly Obligation $6,323

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
1000-1199
DOM
15d
Score
14
Yield
4.9%
Cash on Cash
-11.5%
Cap Rate
2.1%
5Y IRR
6.6%
10Y IRR
7.6%
Property Type-Condo Apartment
MLS® Number-C13878912
Beds-1
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,905.61 (2026)
Maintenance-$1,803.66/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-FOREST HILL REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Annex
Title-Residential Condo & Other

No agent assigned

Location. Space. Yorkville value. Freshly painted and refreshed, this spacious 1,065 sq. ft. one-bedroom-plus-den suite with parking and locker offers an appealing opportunity in an established boutique building at 77 Avenue Road. Move in and enjoy, update over time, or create a sophisticated pied-à-terre reflecting your own style. Generous principal rooms, a king-sized bedroom and a functional layout provide exceptional flexibility for everyday living, entertaining and working from home. An attractive option for downsizers, professionals and buyers seeking a Toronto city residence with room to make it their own. Enjoy luxury concierge service and a prime location steps to Whole Foods, Yorkville boutiques, Bloor Street shopping, restaurants, galleries and the TTC. Fresh paint. Great bones. Make it yours. (Property sold as-is, where-is)

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

Closing Costs

Mortgage Amount
$792,000
Land Transfer Taxes$16,275
Legal Fees (Est.)
$
Total cash required for closing$215,775

Total Monthly Obligation

$6,323/mo
Mortgage $3,993
Monthly Loss $5,272
Principal$1,051
Interest$2,943
Property Tax$325
Condo Fees$1,804
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.1%0
5-Year IRR
4.1%8
10-Year IRR
6.3%
Returns Index
5.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$48,516/yr
NOI
$15,715/yr
Net Cash Flow
-$2,684/mo
Cash Margin
-66.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.332
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo24
Risk Index
14.8/ 100

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

Comparables

Properties near 77 Avenue Road 215

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.