80 Yorkville Avenue 502, Toronto C02

$3,499,000
80 Yorkville Avenue 502

$3,499,000

New
8d
Condo ApartmentApartment

80 Yorkville Avenue 502, Toronto C02

Total Monthly Obligation $18,396

HausQ Valuation Report
Beds
2
Baths
3
Park
1
Sqft
1600-1799
DOM
8d
Score
13
Yield
2.3%
Cash on Cash
-17.6%
Cap Rate
0.8%
5Y IRR
2.0%
10Y IRR
4.3%
Property Type-Condo Apartment
MLS® Number-C14083810
Beds-2
Bathrooms-3
Size-1600-1799 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$14,149 (2026)
Maintenance-$2,902.9/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX PREMIER INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Annex
Title-Residential Condo & Other

No agent assigned

Welcome to Suite 502 at 80 Yorkville Avenue-a rare opportunity to own in one of Yorkville's most exclusive and tightly held luxury residences. Quietly tucked away in the heart of Toronto's most prestigious neighborhood, suites in this boutique, high-end building rarely come available. Thoughfully designed with exceptional craftsmanship and quality finshes throughout, this elegant residence features spacious principal rooms, soaring 10-foot coffered ceilings, 8-foot interior doors, and abundant natural light. Enjoy beautiful sunset views from three private balconies, including a secluded balcony retreat off the oversized primary bedroom with extensive closet space. A sophisticated layout ideal for both everyday living and entertaining. Just steps to designer boutiques, fine dining, cafes, galleries, the Royal Ontario Museum, University of Toronto and Whole Foods Market. An exceptional offering for the discerning buyer seeking quiet luxury in the heart of Yorkville.

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

Closing Costs

Mortgage Amount
$2,799,200
Land Transfer Taxes$73,950
Legal Fees (Est.)
$
Total cash required for closing$775,250

Total Monthly Obligation

$18,396/mo
Mortgage $14,114
Monthly Loss $14,682
Principal$3,714
Interest$10,400
Property Tax$1,179
Condo Fees$2,903
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
0.6%6
Cash-on-Cash
-19.7%0
5-Year IRR
0.3%3
10-Year IRR
3.4%
Returns Index
2.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$80,268/yr
NOI
$20,857/yr
Net Cash Flow
-$12,376/mo
Cash Margin
-185.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.121
LTV Ratio
80.0%18
Vacancy Buffer
0.5 mo12
Risk Index
10.5/ 100

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

Comparables

Properties near 80 Yorkville Avenue 502

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.