470 Front Street W 2003, Toronto C01

$1,123,000
470 Front Street W 2003

$1,123,000

New
9d
Condo ApartmentApartment

470 Front Street W 2003, Toronto C01

Total Monthly Obligation $6,317

Bed+Den
3+1
Baths
2
Park
1
Sqft
900-999
DOM
9d
Score
14
Yield
4.0%
Cash on Cash
-11.4%
Cap Rate
2.1%
5Y IRR
6.6%
10Y IRR
7.7%
Property Type-Condo Apartment
MLS® Number-C14030968
Bed+Den-3+1
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$6,453.08 (2026)
Maintenance-$1,049.66/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SPECIALISTS INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60 Days/TBA
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Welcome to The Well! This 2 bedroom + den suite offers 946 sq. ft. of spacious, well designed living with west facing views and tons of natural light. The split bedroom layout gives you plenty of privacy, while the den is a great bonus space for a home office. Living at The Well means having some of Toronto's best restaurants, shops, cafés and everyday conveniences right downstairs. You're also steps from King West, the waterfront, transit and the Entertainment District, making it easy to enjoy everything downtown has to offer. A great opportunity to live in one of Toronto's most exciting new communities, with the space, convenience and lifestyle to match.

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

Closing Costs

Mortgage Amount
$898,400
Land Transfer Taxes$18,935
Legal Fees (Est.)
$
Total cash required for closing$245,035

Total Monthly Obligation

$6,317/mo
Mortgage $4,530
Monthly Loss $5,125
Principal$1,192
Interest$3,338
Property Tax$538
Condo Fees$1,050
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.7%0
5-Year IRR
4.3%9
10-Year IRR
6.3%
Returns Index
5.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$44,856/yr
NOI
$18,921/yr
Net Cash Flow
-$2,953/mo
Cash Margin
-79.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo24
Risk Index
14.9/ 100

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

Comparables

Properties near 470 Front Street W 2003

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.