100 Harbour Street 3310, Toronto C01

$1,100,000
100 Harbour Street 3310

$1,100,000

New
13d
Condo ApartmentApartment

100 Harbour Street 3310, Toronto C01

Total Monthly Obligation $5,993

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
700-799
DOM
13d
Score
15
Yield
4.0%
Cash on Cash
-10.4%
Cap Rate
2.3%
5Y IRR
7.4%
10Y IRR
8.2%
Property Type-Condo Apartment
MLS® Number-C14081804
Beds-3
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 10, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$4,135.81 (2026)
Maintenance-$1,011.67/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-AIMHOME REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete, Other
Possession-Immediate
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

A spectacular high-floor 3-bedroom corner suite offering breathtaking views through expansive, bright windows. This meticulously designed home features an open-concept living and dining area, a sleek modern kitchen equipped with integrated premium appliances and stone countertops, and generously sized bedrooms including a primary retreat with ample closet space. Situated with direct, indoor access to the PATH network, Union Station, and the Financial District, this property delivers the ultimate downtown Toronto lifestyle, complemented by 5-star building amenities including a 24-hour concierge, indoor pool, state-of-the-art fitness facilities, and direct access to retail and dining.

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

Closing Costs

Mortgage Amount
$880,000
Land Transfer Taxes$18,475
Legal Fees (Est.)
$
Total cash required for closing$239,975

Total Monthly Obligation

$5,993/mo
Mortgage $4,437
Monthly Loss $4,826
Principal$1,168
Interest$3,269
Property Tax$345
Condo Fees$1,012
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.7%0
5-Year IRR
5.0%11
10-Year IRR
6.8%
Returns Index
6.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$43,920/yr
NOI
$20,852/yr
Net Cash Flow
-$2,699/mo
Cash Margin
-73.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.393
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
15.4/ 100

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

Comparables

Properties near 100 Harbour Street 3310

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.