20 Trolley Crescent TH 209, Toronto C08

$1,049,000
20 Trolley Crescent TH 209

$1,049,000

New
8d
Condo Townhouse2-Storey

20 Trolley Crescent TH 209, Toronto C08

Total Monthly Obligation $6,033

Bed+Den
3+1
Baths
3
Park
1
Sqft
1200-1399
DOM
8d
Score
16
Yield
5.1%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.3%
Property Type-Condo Townhouse
MLS® Number-C14082470
Bed+Den-3+1
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$5,714.4 (2026)
Maintenance-$1,125.09/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-BABIAK TEAM REAL ESTATE BROKERAGE LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Metal/Steel Siding
Possession-Flexible / TBD
Neighbourhood-Moss Park
Title-Residential Condo & Other

No agent assigned

An architect-designed condo residence that lives like a house. This two-storey townhouse loft sits in Saucier + Perrotte's award-winning River City II building in the Distillery District, offering direct exterior access, the need to wait for elevators is eliminated and the parking space just steps away.A generous front hall with an ample closet opens to a fully renovated main level. It has 9'5" exposed concrete ceilings, new herringbone flooring and a powder room for guests. The new kitchen features custom cabinetry, Panda Marble backsplash and island, with Liebherr refrigeration, a Wolf range and a Miele dishwasher. Large doors let in abundant light and fresh air, opening onto a wonderful private terrace framed by trees, perfect for morning coffee or an evening glass of wine.Upstairs, the concrete ceilings rise to a dramatic 11'10". The south-east-facing primary suite has an expansive wardrobe and a spa-calibre ensuite with a double rainfall steam shower and built-in benches. The second bedroom offers both a closet and a wardrobe, with a 4-piece bath alongside. A separate den works as a quiet home office, and the Bosch laundry on the same level as the bedrooms provides premium convenience.The suite includes 1 parking space, 2 good-sized lockers and 2 bike lock-ups. Residents enjoy a 24-hour concierge, a fitness centre, an outdoor pool with a sauna, a rooftop terrace with BBQs, a party lounge and guest suites.The Distillery District, Corktown Common, the waterfront and the Don River trails are all minutes away, with quick access to the DVP, the Gardiner and the King streetcar.The space and privacy of a home, with the ease of condo living.

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

Closing Costs

Mortgage Amount
$839,200
Land Transfer Taxes$17,455
Legal Fees (Est.)
$
Total cash required for closing$228,755

Total Monthly Obligation

$6,033/mo
Mortgage $4,231
Monthly Loss $4,919
Principal$1,113
Interest$3,118
Property Tax$476
Condo Fees$1,125
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.5%20
10-Year IRR
8.7%
Returns Index
11.5/ 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
$54,000/yr
NOI
$26,985/yr
Net Cash Flow
-$1,983/mo
Cash Margin
-44.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.1/ 100

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

Comparables

Properties near 20 Trolley Crescent TH 209

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.