11 Wellesley Street W 1307, Toronto C01

$629,000
11 Wellesley Street W 1307

$629,000

New
14d
Condo ApartmentApartment

11 Wellesley Street W 1307, Toronto C01

Total Monthly Obligation $3,488

Bed+Den
2+1
Baths
1
Park
0
Sqft
500-599
DOM
14d
Score
17
Yield
4.6%
Cash on Cash
-7.7%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.9%
Property Type-Condo Apartment
MLS® Number-C13885096
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 9, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,069 (2026)
Maintenance-$494.88/mo
Locker-None
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-KW Living Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Bay Street Corridor
Title-Residential Condo & Other

No agent assigned

Bright and luxurious One Bedroom + Den Suite (579 sq. ft.) at the prestigious Wellesley on the Park, ideally situated in Toronto's sought-after Bay Street Corridor near Yonge & Wellesley. Featuring a functional open-concept living and dining area, a versatile den ideal for a home office or study, and a spacious private terrace perfect for outdoor enjoyment. Soaring 9-ft ceilings, floor-to-ceiling windows, and a modern kitchen with built-in appliances, granite countertops, and matching backsplash create a stylish and inviting living space. Unbeatable downtown location just steps to Wellesley Subway Station, streetcar service at your doorstep, Queen's Park, U of T, St. George Campus, TMU, George Brown College, Major Hospitals, the Financial District, Yorkville shopping & Toronto Eaton Centre. Enjoy exceptional resort-style amenities, including 24-hour concierge, fitness centre, yoga studio, indoor swimming pool, hot tub, wet & dry saunas, library, party room, theatre, media rooms, bicycle storage, outdoor lounge and terrace with BBQs and tanning deck. Adjacent to a beautiful 1.6-acre city park, offering convenient access to green space for relaxation and recreation. Experience sophisticated urban living in the heart of downtown Toronto! Excellent opportunity for Students/Investors or Professionals.

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

Closing Costs

Mortgage Amount
$503,200
Land Transfer Taxes$9,055
Legal Fees (Est.)
$
Total cash required for closing$136,355

Total Monthly Obligation

$3,488/mo
Mortgage $2,537
Monthly Loss $2,820
Principal$668
Interest$1,870
Property Tax$256
Condo Fees$495
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.5%16
10-Year IRR
8.0%
Returns Index
9.4/ 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
$28,896/yr
NOI
$14,599/yr
Net Cash Flow
-$1,321/mo
Cash Margin
-54.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
22.7/ 100

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

Comparables

Properties near 11 Wellesley Street W 1307

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.