30 Grand Trunk Crescent PH03, Toronto C01

$535,000
30 Grand Trunk Crescent PH03

$535,000

New
4d
Condo ApartmentApartment

30 Grand Trunk Crescent PH03, Toronto C01

Total Monthly Obligation $3,463

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
0
Sqft
600-699
DOM
4d
Score
17
Yield
6.0%
Cash on Cash
-6.2%
Cap Rate
3.2%
5Y IRR
10.7%
10Y IRR
10.7%
Property Type-Condo Apartment
MLS® Number-C14092818
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,984.84 (2026)
Maintenance-$855.83/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-FLEXIBLE
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Welcome to PH03, a spectacular penthouse suite offering gorgeous city views and an exceptional downtown lifestyle. Beautifully updated and perfectly move-in ready, this bright and spacious 1-bedroom + den residence offers approximately 653 sq. ft. of thoughtfully designed interior space and a 110 sq. ft. private balcony. Featuring an open-concept living and dining area, a well-appointed kitchen with breakfast bar, a generous primary bedroom and a versatile den, ideal for a home office or additional living space. All utilities are included in the maintenance fees. Ideally situated in the heart of downtown, just steps to Union Station, PATH, Longo's, Harbourfront, Rogers Centre, Scotiabank Arena, the waterfront, restaurants, shopping and transit. An exceptional opportunity to enjoy penthouse living in one of Toronto's most convenient locations!

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

Closing Costs

Mortgage Amount
$428,000
Land Transfer Taxes$7,175
Legal Fees (Est.)
$
Total cash required for closing$115,675

Total Monthly Obligation

$3,463/mo
Mortgage $2,158
Monthly Loss $2,895
Principal$568
Interest$1,590
Property Tax$249
Condo Fees$856
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.3%20
10-Year IRR
8.7%
Returns Index
11.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$32,184/yr
NOI
$13,311/yr
Net Cash Flow
-$1,049/mo
Cash Margin
-39.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
23.0/ 100

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

Comparables

Properties near 30 Grand Trunk Crescent PH03

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.