911D Adelaide Street W, Toronto C01

$899,000
911D Adelaide Street W

$899,000

New
9d
Condo Townhouse2-Storey

911D Adelaide Street W, Toronto C01

Total Monthly Obligation $5,125

Beds
2
Baths
3
Park
1
Sqft
1200-1399
DOM
9d
Score
18
Yield
5.6%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.8%
Property Type-Condo Townhouse
MLS® Number-C14082724
Beds-2
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$4,481.09 (2026)
Maintenance-$925.51/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-JOHNSTON & DANIEL PROPERTIES INSTYLE
Cooling-Central Air
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Brick
Possession-30/60/TBC
Neighbourhood-Niagara
Title-Residential Condo & Other

No agent assigned

What if you could enjoy the space and feel of a house, without giving up the convenience of condo living? Welcome to Copperfield Estates, one of King West Village's most coveted townhouse communities, where charm, character and an exceptional urban lifestyle come together. Offering approximately 1,270 sq. ft. of living space, this inviting two-bedroom, three-bathroom home features a rare wood-burning fireplace, two private outdoor spaces and a layout designed for comfortable everyday living and entertaining.The spacious eat-in kitchen features a charming bay window overlooking a tree-lined street, while the generous living and dining area offers a warm, inviting atmosphere, complete with a wood-burning fireplace and walkout to a private deck overlooking the beautifully landscaped central courtyard. Melrose Place, anyone? On a separate floor, two generously sized bedrooms each feature their own ensuite bathroom and ample closet space. The primary bedroom also enjoys a walkout to a private patio, creating a peaceful retreat to start or end your day. A convenient main-floor powder room is perfect for guests, while a new furnace and air conditioning system, installed in August 2026, add peace of mind.Ideally situated in the heart of King West Village, you're just steps to Trinity Bellwoods Park, the shops and cafés ofLiberty Village, the boutiques and restaurants of Queen West, and the vibrant King West scene. Enjoy convenient streetcar access to downtown, along with easy connections to the Gardiner Expressway and the waterfront. A rare opportunity to enjoy the space, privacy and character of a home in one of Toronto's most sought-after urban communities.

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

Closing Costs

Mortgage Amount
$719,200
Land Transfer Taxes$14,455
Legal Fees (Est.)
$
Total cash required for closing$195,755

Total Monthly Obligation

$5,125/mo
Mortgage $3,626
Monthly Loss $4,171
Principal$954
Interest$2,672
Property Tax$373
Condo Fees$926
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%19
Cash-on-Cash
-8.4%1
5-Year IRR
9.1%30
10-Year IRR
10.0%
Returns Index
16.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$50,304/yr
NOI
$27,286/yr
Net Cash Flow
-$1,352/mo
Cash Margin
-32.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
18.3/ 100

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

Comparables

Properties near 911D Adelaide Street W

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.