98 Lillian Street 415, Toronto C10

$719,000
98 Lillian Street 415

$719,000

New
6d
Condo ApartmentApartment

98 Lillian Street 415, Toronto C10

Total Monthly Obligation $4,343

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
6d
Score
16
Yield
5.4%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.3%
Property Type-Condo Apartment
MLS® Number-C14090092
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 17, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$4,212.54 (2026)
Maintenance-$891.5/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS REFERRED URBAN REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

Highly Anticipated Luxury Madison Condo at Yonge and Eglinton. Modern, Bright, Spacious Two Bedroom Corner Unit with Amazing View. One Parking And One Locker Included. Desirable Split Bedroom Layout Boasts Floor To Ceiling Windows (In Both Bedrooms) With 9Ft Ceilings, Laminate Throughout, Stainless Steel Appliances And A Nice Balcony. Move In Today And Start Enjoying Your Exclusive Midtown Living! Surrounding Amenities Include: Loblaws, LCBO, Starbucks, La Carnita, Shoppers Drug Mart, Major Banks, Yonge-Eglinton Subway, TTC, Metro And Much More! Pool, Party Room With Lounge And Gym. 24 Hour Concierge.

$
$
%
%
$
$
$
(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

$4,343/mo
Mortgage $2,900
Monthly Loss $3,580
Principal$763
Interest$2,137
Property Tax$351
Condo Fees$892
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.1%1
5-Year IRR
7.1%19
10-Year IRR
8.5%
Returns Index
10.5/ 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
$38,784/yr
NOI
$17,595/yr
Net Cash Flow
-$1,434/mo
Cash Margin
-44.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.3/ 100

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

Comparables

Properties near 98 Lillian Street 415

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.