117 Broadway Avenue 2303, Toronto C10

$399,900
117 Broadway Avenue 2303

$399,900

New
14d
Condo ApartmentApartment

117 Broadway Avenue 2303, Toronto C10

Total Monthly Obligation $2,240

HausQ Valuation Report
Beds
0
Baths
1
Park
0
Sqft
0-499
DOM
14d
Score
21
Yield
5.5%
Cash on Cash
-3.0%
Cap Rate
3.9%
5Y IRR
13.2%
10Y IRR
12.7%
Property Type-Condo Apartment
MLS® Number-C13883070
Beds-0
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 9, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,122.56 (2026)
Maintenance-$250/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-BAKER REAL ESTATE INCORPORATED
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

Be at the centre of it all. Live at Line 5, steps to transit, dining and shopping. Well-designed Studio unit with balcony. The grandeur and connectivity of contemporary boutique hotels have inspired Line 5's Lobby. Amenities over 3 floors include Concierge, Parcel Storage, Hot and Cold Food Storage, Pet Spa, Fitness Studio, Stretch and Yoga Studio, Juice and Coffee Bar, Party Lounge, Outdoor BBQ and Dining Lounge, Outdoor Theatre, Outdoor Games Lounge, Demo Kitchen, Outdoor Pool, Shared Work Space and more. Each suite creates an architectural expression that is both stylish and practical.

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

Closing Costs

Mortgage Amount
$319,920
Land Transfer Taxes$4,474
Legal Fees (Est.)
$
Total cash required for closing$85,954

Total Monthly Obligation

$2,240/mo
Mortgage $1,613
Monthly Loss $1,815
Principal$424
Interest$1,189
Property Tax$177
Condo Fees$250
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.1%1
5-Year IRR
9.4%31
10-Year IRR
10.2%
Returns Index
16.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$22,140/yr
NOI
$12,403/yr
Net Cash Flow
-$579/mo
Cash Margin
-31.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
33.3/ 100

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

Comparables

Properties near 117 Broadway Avenue 2303

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.