117 Broadway Avenue 1807, Toronto C10

$699,000
117 Broadway Avenue 1807

$699,000

New
9d
Condo Apartment1 Storey/Apt

117 Broadway Avenue 1807, Toronto C10

Total Monthly Obligation $3,917

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
600-699
DOM
9d
Score
16
Yield
4.7%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Condo Apartment
MLS® Number-C14032716
Beds-2
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 14, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$4,431.36 (2025)
Maintenance-$528.53/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-CHESTNUT PARK REAL ESTATE LIMITED
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete Poured
Possession-TBA
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

Welcome to 117 Broadway Avenue! Recently completed and in the heart of Yonge and Eglinton. Open concept, beautiful natural light. Northern exposure with incredible views. This brand new suite is 628 sq ft with an incredible 116 sq ft terrace. 9 ft ceilings, European style kitchen (quartz counter tops), wide plank flooring, with parking and locker. Seller agent over $20k in upgrades! (floors, countertops, bathrooms). Two subway lines, incredible restaurants and wonderful parks close by. This state-of-the-art building features 24-hour concierge, rooftop terrace, yoga and meditation studio, spa, outdoor theatre, pet spa, fire pits, art studio, guest suite, outdoor pool, sauna and an incredible gym. The Line 5 is also equipped with outdoor barbeques, party room and outdoor lounge area. Private party room and meeting room. Seller willing to do a vendor take-back mortgage of $200K.

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

Closing Costs

Mortgage Amount
$559,200
Land Transfer Taxes$10,455
Legal Fees (Est.)
$
Total cash required for closing$151,755

Total Monthly Obligation

$3,917/mo
Mortgage $2,820
Monthly Loss $3,175
Principal$742
Interest$2,078
Property Tax$369
Condo Fees$529
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.8%0
5-Year IRR
6.5%16
10-Year IRR
8.0%
Returns Index
9.3/ 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
$32,568/yr
NOI
$16,137/yr
Net Cash Flow
-$1,475/mo
Cash Margin
-54.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
20.7/ 100

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

Comparables

Properties near 117 Broadway Avenue 1807

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.