400 Wellington Street W 803, Toronto C01

$899,000
400 Wellington Street W 803

$899,000

New
5d
Condo ApartmentApartment

400 Wellington Street W 803, Toronto C01

Total Monthly Obligation $5,016

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
5d
Score
16
Yield
4.6%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Condo Apartment
MLS® Number-C14092092
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 18, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,151.16 (2026)
Maintenance-$843.35/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Welcome to your urban retreat in the heart of downtown Toronto! This exceptional condo awaits you in a serene boutique mid-rise residence, offering a peaceful escape from the hustle and bustle of city life. Convenience meets luxury as you step outside your doorstep and find yourself just a stone's throw away from The Well, a vibrant hub of amenities, including shops, restaurants, and entertainment venues. Indulge in the finest culinary experiences along King Street and explore the eclectic shopping scene on Queen Street, all within easy reach of your new home. Experience the best of Toronto's attractions within walking distance, from iconic landmarks to cultural hotspots. Embark on leisurely strolls along the picturesque lakeshore, mere minutes away, and soak in the breathtaking views of the waterfront. For the avid traveller, this location offers unparalleled convenience with its proximity to the Gardiner Expressway and Billy Bishop Airport, making weekend getaways a breeze.

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

Closing Costs

Mortgage Amount
$719,200
Land Transfer Taxes$14,455
Legal Fees (Est.)
$
Total cash required for closing$195,755

Total Monthly Obligation

$5,016/mo
Mortgage $3,626
Monthly Loss $4,061
Principal$954
Interest$2,672
Property Tax$346
Condo Fees$843
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.5%16
10-Year IRR
8.0%
Returns Index
9.4/ 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
$41,700/yr
NOI
$20,859/yr
Net Cash Flow
-$1,888/mo
Cash Margin
-54.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
17.5/ 100

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

Comparables

Properties near 400 Wellington Street W 803

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.