800 Spadina Road 301, Toronto C03

$399,000
800 Spadina Road 301

$399,000

New
4d
Condo ApartmentApartment

800 Spadina Road 301, Toronto C03

Total Monthly Obligation $3,499

Beds
2
Baths
1
Park
1
Sqft
700-799
DOM
4d
Score
16
Yield
8.1%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.1%
Property Type-Condo Apartment
MLS® Number-C14092666
Beds-2
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$2,716.28 (2026)
Maintenance-$1,463.52/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate/flexible
Neighbourhood-Forest Hill South
Title-Residential Condo & Other

No agent assigned

Welcome to Suite 301 at 800 Spadina Road, a bright two-bedroom, one-bathroom residence offering 750 sq. ft. of living space in the heart of Forest Hill. Located in the St. Regis, a boutique condominium built in 1999 by renowned developer Shane Baghai, this seven-storey building is home to just 23 residences. With northern exposure and large windows, the suite is flooded with natural light and offers an open-concept living and dining area with herringbone-pattern hardwood flooring. The kitchen includes granite countertops, a breakfast bar, and ample cabinetry. In the four-piece bathroom you'll find a laundry closet with a stacked washer-dryer and a Jacuzzi tub. Both bedrooms have large windows, hardwood flooring, and ample closet space. Additional conveniences include owned underground parking and a storage locker. Maintenance fees cover water, heat, hydro, central air conditioning, parking, and locker. Residents have access to a rooftop terrace with BBQ facilities, a fitness room, and visitor parking. Ideally located steps from public transit and within walking distance of Forest Hill Village, the Beltline Trail, parks, shops, cafés, restaurants, and the Eglinton Crosstown LRT. Enjoy boutique condo living in one of Toronto's most established neighbourhoods.

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

Closing Costs

Mortgage Amount
$319,200
Land Transfer Taxes$4,460
Legal Fees (Est.)
$
Total cash required for closing$85,760

Total Monthly Obligation

$3,499/mo
Mortgage $1,609
Monthly Loss $3,076
Principal$424
Interest$1,186
Property Tax$226
Condo Fees$1,464
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-14.9%0
5-Year IRR
4.7%10
10-Year IRR
7.1%
Returns Index
6.2/ 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
$32,472/yr
NOI
$6,546/yr
Net Cash Flow
-$1,064/mo
Cash Margin
-39.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.343
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
21.9/ 100

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

Comparables

Properties near 800 Spadina Road 301

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.