99 Broadway Avenue 1405, Toronto C10

$425,000
99 Broadway Avenue 1405

$425,000

New
9d
Condo ApartmentApartment

99 Broadway Avenue 1405, Toronto C10

Total Monthly Obligation $2,456

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
0-499
DOM
9d
Score
22
Yield
6.2%
Cash on Cash
-1.2%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.9%
Property Type-Condo Apartment
MLS® Number-C14034466
Beds-1
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$1,979.66 (2026)
Maintenance-$376.45/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REAL ESTATE HOMEWARD
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

An exceptional opportunity Under Power of Sale. Welcome to Citylights on Broadway North Tower, where modern style meets exceptional convenience in the heart of Midtown Toronto. Ideally situated at Yonge and Eglinton, you're just steps from the subway, restaurants, shops, parks, and schools. This suite features a contemporary kitchen with quartz countertops, a sleek frameless glass shower, and a large window that brings in natural light. Step out onto the spacious south-facing balcony to enjoy your own outdoor retreat.Enjoy an impressive collection of professionally designed amenities spanning over 18,000 sq. ft. indoors and 10,000 sq. ft. outdoors. Highlights include two pools with cabanas, BBQ areas, a fitness centre with yoga, Pilates, and spinning facilities, and a sports court for basketball and badminton. Entertain in the party lounge with a chef's kitchen, unwind in the media room or theatre, and enjoy the outdoor amphitheatre. Ample visitor parking adds convenience for your guests. 1 Locker included.

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

Closing Costs

Mortgage Amount
$340,000
Land Transfer Taxes$4,975
Legal Fees (Est.)
$
Total cash required for closing$91,475

Total Monthly Obligation

$2,456/mo
Mortgage $1,714
Monthly Loss $2,005
Principal$451
Interest$1,263
Property Tax$165
Condo Fees$376
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.8%41
10-Year IRR
11.3%
Returns Index
21.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$26,292/yr
NOI
$14,766/yr
Net Cash Flow
-$484/mo
Cash Margin
-22.1%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
32.0/ 100

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

Comparables

Properties near 99 Broadway Avenue 1405

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.