35 Mariner Terrace 5303, Toronto C01

$688,000
35 Mariner Terrace 5303

$688,000

New
7d
Condo ApartmentApartment

35 Mariner Terrace 5303, Toronto C01

Total Monthly Obligation $3,926

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
7d
Score
16
Yield
4.8%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.7%
Property Type-Condo Apartment
MLS® Number-C14089204
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,184.34 (2026)
Maintenance-$685.85/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TERREQUITY TCK FINE HOMES REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate / TBA
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Imagine coming home to some of the most spectacular views Toronto has to offer! Located on the 53rd floor, just 3 floors from the top, this incredible 1 bedroom plus den suite delivers breathtaking panoramic views in every direction! Enjoy stunning views south to Lake Ontario, west and north across the city, and east to the Rogers Centre and CN Tower. Truly spectacular! Offering approx. 733 sq. ft. plus a private balcony, this suite features a highly desirable wide floor plan with wall-to-wall windows that fill the living space with natural light. Unlike the typical long, narrow condo with windows at one end, this layout feels bright, open and spacious throughout. Parking and locker included! Enjoy the incredible 30,000 sq. ft. SuperClub, featuring an indoor pool, basketball court, tennis and squash courts, bowling alley, running track, fitness centre, billiards, theatre and more! Steps to the waterfront, restaurants, entertainment and transit. Downtown living doesn't get much better than this!

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

Closing Costs

Mortgage Amount
$550,400
Land Transfer Taxes$10,235
Legal Fees (Est.)
$
Total cash required for closing$149,335

Total Monthly Obligation

$3,926/mo
Mortgage $2,775
Monthly Loss $3,196
Principal$730
Interest$2,045
Property Tax$265
Condo Fees$686
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.8%0
5-Year IRR
6.5%16
10-Year IRR
8.0%
Returns Index
9.2/ 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
$32,880/yr
NOI
$15,777/yr
Net Cash Flow
-$1,460/mo
Cash Margin
-53.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
20.6/ 100

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

Comparables

Properties near 35 Mariner Terrace 5303

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.