222 The Esplanade 306, Toronto C08

$458,000
222 The Esplanade 306

$458,000

New
6d
Condo ApartmentApartment

222 The Esplanade 306, Toronto C08

Total Monthly Obligation $2,926

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
500-599
DOM
6d
Score
18
Yield
5.9%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.8%
Property Type-Condo Apartment
MLS® Number-C14090734
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 17, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$2,255.9 (2026)
Maintenance-$690.97/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS TORONTO CITY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-30-59 days
Neighbourhood-Waterfront Communities C8
Title-Residential Condo & Other

No agent assigned

Welcome to Yorktown on the Park, ideally located in Toronto's historic St. Lawrence neighbourhood! This bright, East facing and functional 1-bedroom + den suite offers 542 sq. ft. of thoughtfully designed living space with Parking, perfect for first-time buyers, down sizers, or investors. The open-concept living and dining area maximizes space and functionality, while the den enjoys abundant natural light, making it an ideal home office or flexible bonus space. Enjoy exceptional value in this well-managed building, with all utilities included in the maintenance fees and access to great amenities. Just steps from the iconic St. Lawrence Market and the charming cobblestone streets of the Distillery District, you'll also enjoy easy access to waterfront trails, parks, cafés, restaurants, boutique shopping, and entertainment. Commuters will appreciate the proximity to TTC transit, Union Station, the Gardiner Expressway, and the DVP, with the future Ontario Line set to further enhance connectivity.An excellent opportunity to own in one of downtown Toronto's most vibrant, walkable, and historic communities. Don't miss out!

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

Closing Costs

Mortgage Amount
$366,400
Land Transfer Taxes$5,635
Legal Fees (Est.)
$
Total cash required for closing$98,735

Total Monthly Obligation

$2,926/mo
Mortgage $1,847
Monthly Loss $2,440
Principal$486
Interest$1,361
Property Tax$188
Condo Fees$691
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
7.2%19
10-Year IRR
8.7%
Returns Index
10.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$26,964/yr
NOI
$11,320/yr
Net Cash Flow
-$904/mo
Cash Margin
-40.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
26.3/ 100

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

Comparables

Properties near 222 The Esplanade 306

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.