185 Roehampton Avenue 1702, Toronto C10

$1,195,000
185 Roehampton Avenue 1702

$1,195,000

New
9d
Condo ApartmentApartment

185 Roehampton Avenue 1702, Toronto C10

Total Monthly Obligation $6,745

Bed+Den
3+1
Baths
2
Park
1
Sqft
1200-1399
DOM
9d
Score
16
Yield
4.8%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Condo Apartment
MLS® Number-C14031096
Bed+Den-3+1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$6,591 (2025)
Maintenance-$1,175.79/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-BOSLEY REAL ESTATE LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-flex
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

Spacious, sophisticated and exceptionally well laid out, this 1,236 sq. ft. 2 bedroom + den, 2 bathroom suite offers impressive proportions and sweeping northwest views in the heart of Yonge & Eglinton. Floor-to-ceiling windows and custom motorized white drapery set the stage for bright, elevated living. The modern white kitchen features a large centre island with seating for three and opens to generous, distinct living and dining spaces-perfect for entertaining and everyday life. Multiple walkouts extend the living space outdoors to a deep wraparound balcony, with incredible northwest city views and plenty of room to dine, lounge and entertain. The massive primary suite is a true retreat, with extensive custom built-in storage, a walk-in closet and private ensuite. A generous second bedroom with double closet and separate den offer flexibility for guests, kids or working from home.And the storage? Exceptional. A large foyer with double closet, plus a separate pantry and laundry room, keep everything beautifully organized and out of sight. Stylish, functional and refreshingly spacious, with incredible views and everything Yonge & Eglinton at your doorstep-subway, shops, restaurants, cafes and more. Condo living without the compromise, complete with 2 lockers and owned parking.

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

Closing Costs

Mortgage Amount
$956,000
Land Transfer Taxes$20,375
Legal Fees (Est.)
$
Total cash required for closing$260,875

Total Monthly Obligation

$6,745/mo
Mortgage $4,820
Monthly Loss $5,477
Principal$1,268
Interest$3,552
Property Tax$549
Condo Fees$1,176
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.9%18
10-Year IRR
8.3%
Returns Index
10.1/ 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
$57,696/yr
NOI
$28,826/yr
Net Cash Flow
-$2,418/mo
Cash Margin
-50.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
15.0/ 100

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

Comparables

Properties near 185 Roehampton Avenue 1702

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.