100 Dalhousie Street 3710, Toronto C08

$768,000
100 Dalhousie Street 3710

$768,000

New
14d
Condo ApartmentApartment

100 Dalhousie Street 3710, Toronto C08

Total Monthly Obligation $4,476

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
800-899
DOM
14d
Score
17
Yield
5.2%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Condo Apartment
MLS® Number-C13883138
Bed+Den-3+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 9, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Taxes-$6,015.72 (2026)
Maintenance-$676.74/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 ATRIA REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Church-Yonge Corridor
Title-Residential Condo & Other

No agent assigned

Welcome to Social Condos by Pemberton Group, a premier 52-storey residence in the heart of Downtown Toronto! This spacious 2 Bedroom + Den, 2 Bathroom suite offers a bright and functional layout with excellent city views and a private balcony. The well-designed split- bedroom floor plan provides great privacy, while the versatile den is perfect for a home office or additional living space. Enjoy 9-ft ceilings and an impressive collection of indoor and outdoor amenities, including a fully equipped fitness centre, yoga studio, steam room, sauna, and elegant party and entertainment spaces. Ideally situated near Yonge & Dundas, with TTC subway and streetcar access just steps away. Close to TMU, Eaton Centre, hospitals, restaurants, cafés, grocery stores, shopping, and everything Downtown Toronto has to offer. Includes 1 parking space. A fantastic opportunity to enjoy modern urban living with exceptional convenience and accessibility!

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

Closing Costs

Mortgage Amount
$614,400
Land Transfer Taxes$11,835
Legal Fees (Est.)
$
Total cash required for closing$166,935

Total Monthly Obligation

$4,476/mo
Mortgage $3,098
Monthly Loss $3,661
Principal$815
Interest$2,283
Property Tax$501
Condo Fees$677
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.3%20
10-Year IRR
8.6%
Returns Index
11.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$39,912/yr
NOI
$19,384/yr
Net Cash Flow
-$1,483/mo
Cash Margin
-44.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.0/ 100

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

Comparables

Properties near 100 Dalhousie Street 3710

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.