39 Tecumseth Street 59A, Toronto C01

$719,000
39 Tecumseth Street 59A

$719,000

New
7d
Condo TownhouseStacked Townhouse

39 Tecumseth Street 59A, Toronto C01

Total Monthly Obligation $3,942

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
7d
Score
16
Yield
4.4%
Cash on Cash
-8.4%
Cap Rate
2.8%
5Y IRR
9.0%
10Y IRR
9.4%
Property Type-Condo Townhouse
MLS® Number-C14088976
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 16, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Age-31-50
Taxes-$3,200 (2026)
Maintenance-$575/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-FOREST HILL REAL ESTATE INC.
Cooling-None
Laundry-Yes
Fireplace-Natural Gas
Pool-None
Exterior-Brick
Possession-flexible
Neighbourhood-Niagara
Title-Residential Condo & Other

No agent assigned

Welcome Home To This Private, Modern Ground Floor Townhome At King And Bathurst In The Heart Of King West. Approx. 650 Sq Ft With A Private Front Entrance. The Open Concept Living Room And Kitchen Features Modern Cabinetry, Quartz Counters, Stainless Steel Appliances, A Gas Fireplace, And A Large Quartz Island That Doubles As A Dining Area. The Bright Bedroom Features Rich Dark Wood-Look Flooring, Wall Sconces, A Ceiling Fan, And Floor-To-Ceiling California Shutters, With A Walkout To A Private Backyard Patio Opening To The Centre Courtyard And Outdoor Pool. The Renovated Bath Offers A Spacious Curbed Walk-In Shower With Dual Shower Heads And Mosaic Tile Accents. Ensuite Laundry And 1 Underground Parking Spot. Enjoy Full Use Of The Summit's Amenities, Including Indoor And Outdoor Pools, Hot Tub, Gym, 4 Squash Courts, Party Room With Hot Kitchen, Games Room, 2 Theatre Rooms, Library With WiFi Cubicles, Common BBQs, Kids' Play Area, And 24 Hr Concierge And Security. Become Part Of This Vibrant Downtown Community!

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

Closing Costs

Mortgage Amount
$575,200
Land Transfer Taxes$10,855
Legal Fees (Est.)
$
Total cash required for closing$156,155

Total Monthly Obligation

$3,942/mo
Mortgage $2,900
Monthly Loss $3,179
Principal$763
Interest$2,137
Property Tax$267
Condo Fees$575
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.2%0
5-Year IRR
6.1%15
10-Year IRR
7.7%
Returns Index
8.6/ 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
$31,596/yr
NOI
$15,936/yr
Net Cash Flow
-$1,572/mo
Cash Margin
-59.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
20.5/ 100

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

Comparables

Properties near 39 Tecumseth Street 59A

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.