15 Beverley Street TH27, Toronto C01

$749,000
15 Beverley Street TH27

$749,000

New
7d
Condo Townhouse2-Storey

15 Beverley Street TH27, Toronto C01

Total Monthly Obligation $4,642

Bed+Den
2+1
Baths
1
Park
1
Sqft
800-899
DOM
7d
Score
15
Yield
4.9%
Cash on Cash
-10.2%
Cap Rate
2.4%
5Y IRR
7.6%
10Y IRR
8.4%
Property Type-Condo Townhouse
MLS® Number-C14088778
Bed+Den-2+1
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-11-15
Taxes-$4,603.87 (2026)
Maintenance-$1,036.94/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SAM MCDADI REAL ESTATE INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-Kensington-Chinatown
Title-Residential Condo & Other

No agent assigned

Welcome to TH27-15 Beverley St, in the sought-after 12 Degrees Condos. This thoughtfully designed residence offers a distinctive two-storey suite with a private street-level entrance, a second-floor hallway entrance and a private front terrace, combining townhouse-style living with downtown convenience. The open-concept main floor features a kitchen designed by Munge Leung, granite countertops, sleek cabinetry and a seamless living and dining area. Upstairs, the spacious primary bedroom and hallway feature custom-built, high-capacity closet systems, maximizing storage and organization. A versatile den offers flexibility for a second bedroom or home office, complemented by a contemporary 3-piece bathroom and convenient laundry. Hardwood flooring throughout the second floor and laminate flooring on the main level complete the interior. Residents enjoy an impressive selection of building amenities, including a rooftop outdoor pool and terrace with an outdoor kitchen and BBQ area, fitness centre, concierge service, party and meeting room, guest suites and visitor parking. Ideally situated in the heart of downtown Toronto, this address offers access to an exceptional mix of urban conveniences and local discoveries. Enjoy a short walk to the University of Toronto's St. George Campus, along with the independent cafés and restaurants of Baldwin Village, the eclectic shops and food markets of Chinatown and Kensington Market, and the boutiques and dining along Queen West. Nearby cultural landmarks include the Art Gallery of Ontario (AGO), OCAD University's iconic Sharp Centre for Design, TIFF Bell Lightbox and Scotiabank Theatre. Enjoy green space, public art and outdoor recreation at Grange Park, alongside convenient access to CF Toronto Eaton Centre, Chinatown Centre and more. With Osgoode subway station and Queen Street West streetcar service nearby, the best of downtown living is within easy reach.

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

Closing Costs

Mortgage Amount
$599,200
Land Transfer Taxes$11,455
Legal Fees (Est.)
$
Total cash required for closing$162,755

Total Monthly Obligation

$4,642/mo
Mortgage $3,021
Monthly Loss $3,847
Principal$795
Interest$2,226
Property Tax$384
Condo Fees$1,037
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.1%0
5-Year IRR
4.8%10
10-Year IRR
6.8%
Returns Index
6.5/ 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
$36,696/yr
NOI
$13,579/yr
Net Cash Flow
-$1,890/mo
Cash Margin
-61.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
17.9/ 100

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

Comparables

Properties near 15 Beverley Street TH27

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.