127 Broadway Avenue 311, Toronto C10

$999,900
127 Broadway Avenue 311

$999,900

New
14d
Condo ApartmentApartment

127 Broadway Avenue 311, Toronto C10

Total Monthly Obligation $5,314

HausQ Valuation Report
Beds
3
Baths
2
Park
0
Sqft
900-999
DOM
14d
Score
16
Yield
4.5%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Condo Apartment
MLS® Number-C13883078
Beds-3
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 9, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$5,030.64 (2026)
Maintenance-$661.89/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-30/45 days TBA
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 3 Bedroom, 2 Bath unit with 2 balconies. 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
$799,920
Land Transfer Taxes$16,473
Legal Fees (Est.)
$
Total cash required for closing$217,953

Total Monthly Obligation

$5,314/mo
Mortgage $4,033
Monthly Loss $4,253
Principal$1,061
Interest$2,972
Property Tax$419
Condo Fees$662
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.1%19
10-Year IRR
8.4%
Returns Index
10.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$44,904/yr
NOI
$25,040/yr
Net Cash Flow
-$1,947/mo
Cash Margin
-52.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.1/ 100

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

Comparables

Properties near 127 Broadway Avenue 311

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.