21 Shaftesbury Avenue 103, Toronto C09

$1,098,000
21 Shaftesbury Avenue 103

$1,098,000

New
15d
Condo ApartmentApartment

21 Shaftesbury Avenue 103, Toronto C09

Total Monthly Obligation $6,342

Bed+Den
2+1
Baths
2
Park
1
Sqft
1200-1399
DOM
15d
Score
22
Yield
7.0%
Cash on Cash
1.2%
Cap Rate
4.8%
5Y IRR
16.5%
10Y IRR
15.4%
Property Type-Condo Apartment
MLS® Number-C13878942
Bed+Den-2+1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$4,683 (2025)
Maintenance-$1,322.7/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CHESTNUT PARK REAL ESTATE LIMITED
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Rosedale-Moore Park
Title-Residential Condo & Other

No agent assigned

A rare northwest corner suite in the heart of Summerhill, offering an impressive 1,242 sq. ft. of living space directly across from the Summerhill subway station.This spacious one-bedroom plus den features an open-concept kitchen, living and dining area with French doors opening to a private ground-level patio. The kitchen offers excellent storage, including a large walk-in pantry, while the generous primary suite features a walk-in closet and four-piece ensuite. The separate den provides flexible space for a home office, guest room or second bedroom.Additional features include a powder room, ensuite laundry, a large front hall closet, one parking space and one locker. The suite has also been updated with PEX plumbing, replacing the original Kitec piping, along with new shut-off valves at each fixture.Generous proportions, a private patio, corner exposure and an unbeatable location steps from Yonge Street and directly across from the subway make this an exceptional opportunity and outstanding value in one of Toronto's most desirable neighbourhoods.

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

Closing Costs

Mortgage Amount
$878,400
Land Transfer Taxes$18,435
Legal Fees (Est.)
$
Total cash required for closing$239,535

Total Monthly Obligation

$6,342/mo
Mortgage $4,429
Monthly Loss $5,176
Principal$1,165
Interest$3,264
Property Tax$390
Condo Fees$1,323
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-3.0%4
5-Year IRR
13.4%60
10-Year IRR
13.4%
Returns Index
31.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$76,632/yr
NOI
$46,013/yr
Net Cash Flow
-$595/mo
Cash Margin
-9.3%1
Cash Flow Index
0.8/ 100
Risk Profile
Weight: 20%
DSCR
0.8718
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
19.7/ 100

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

Comparables

Properties near 21 Shaftesbury Avenue 103

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.