116 George Street 405, Toronto C08

$749,900
116 George Street 405

$749,900

New
6d
Condo ApartmentApartment

116 George Street 405, Toronto C08

Total Monthly Obligation $4,328

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
6d
Score
16
Yield
4.9%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Condo Apartment
MLS® Number-C14092798
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 17, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,759 (2026)
Maintenance-$790.08/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TERREQUITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-IMMEDIATE
Neighbourhood-Moss Park
Title-Residential Condo & Other

No agent assigned

Welcome To Award Winning Vu Living Project. Just Minutes To Entertainment District, St. Lawrence Market & Subway Station. Spacious Unit With 10 Ft. Ceilings! Large Master Bedroom With Semi-Ensuite. Floor To Ceiling Windows, Large Balcony Facing Quiet Street. Modern Contemporary design. Energy Efficiency Building. Fantastic Gym, 24/7 Concierge, Roof Terrace W/ Bbq's & Lounge Area, Two Party rooms, One Parking And One Locker Are Included. E-Z to show. Place is vacant.

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

Closing Costs

Mortgage Amount
$599,920
Land Transfer Taxes$11,473
Legal Fees (Est.)
$
Total cash required for closing$162,953

Total Monthly Obligation

$4,328/mo
Mortgage $3,025
Monthly Loss $3,532
Principal$796
Interest$2,229
Property Tax$313
Condo Fees$790
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
9.3/ 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
$36,528/yr
NOI
$17,235/yr
Net Cash Flow
-$1,589/mo
Cash Margin
-52.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.2/ 100

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

Comparables

Properties near 116 George Street 405

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.