10 Oak Street 401, Toronto C08

$608,900
10 Oak Street 401

$608,900

New
15d
Condo ApartmentApartment

10 Oak Street 401, Toronto C08

Total Monthly Obligation $3,211

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
15d
Score
22
Yield
5.9%
Cash on Cash
-0.4%
Cap Rate
4.5%
5Y IRR
15.2%
10Y IRR
14.3%
Property Type-Condo Apartment
MLS® Number-C13879330
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$554.52/mo
Locker-Owned
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-THE DANIELS REALTY CORPORATION
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-45-60 days
Neighbourhood-Regent Park
Title-Residential Condo & Other

No agent assigned

Daniels on Parliament, where Cabbagetown meets Regent Park. This is a brand-new unit that is eligible for the newly announced government HST rebate program. Experience 2 Bedroom 723 sq.ft. of interior space with 54 sq.ft of balcony and South West North facing views. The building features access to over 37,000 sq. ft. of modern amenities including a fitness center, co-working space, inviting party rooms, a cozy screening lounge, a fun kids' club, and a relaxing outdoor amenity space exclusive to residents. City conveniences are just a step away, including public transit, grocery stores, restaurants, and parks. Centrally located for HWY access and close to the University of Toronto, TMU, and George Brown College. Transit score 92, Bike score 100, and walk score 91. This is a brand new unit that is eligible for the newly announced government HST rebate program and Tarion New Home Warranty program.

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

Closing Costs

Mortgage Amount
$487,120
Land Transfer Taxes$8,653
Legal Fees (Est.)
$
Total cash required for closing$131,933

Total Monthly Obligation

$3,211/mo
Mortgage $2,456
Monthly Loss $2,564
Principal$646
Interest$1,810
Condo Fees$555
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.9%2
5-Year IRR
11.8%48
10-Year IRR
12.0%
Returns Index
25.3/ 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
$35,676/yr
NOI
$23,054/yr
Net Cash Flow
-$535/mo
Cash Margin
-18.0%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
27.0/ 100

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

Comparables

Properties near 10 Oak Street 401

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.