460 Adelaide Street E 1528, Toronto C08

$549,000
460 Adelaide Street E 1528

$549,000

New
6d
Condo ApartmentApartment

460 Adelaide Street E 1528, Toronto C08

Total Monthly Obligation $3,191

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
600-699
DOM
6d
Score
19
Yield
5.7%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.2%
Property Type-Condo Apartment
MLS® Number-C14092820
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 17, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$2,831.38 (2026)
Maintenance-$540.93/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-WEB MAX REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete Block
Possession-Flexible
Neighbourhood-Moss Park
Title-Residential Condo & Other

No agent assigned

Luxurious 636 sq ft 1 bed + media condo at The Axiom Condos with 9 ft floor-to-ceiling windows offering beautiful south/east views. Large 60 sq ft balcony. Features include Laminate floors, a modern kitchen with quartz countertops and stainless steel appliances Five Star Amenities Include 24 Hr Concierge, Fitness Room, Theatre Room, Outdoor Terrace, Party Room, Dining Room & More. Prime location near Financial District, St. Lawrence Market, universities, and shopping. Walk Score 98, Transit/Bike Score 100. Perfect blend of luxury and convenience in downtown Toronto living.

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

Closing Costs

Mortgage Amount
$439,200
Land Transfer Taxes$7,455
Legal Fees (Est.)
$
Total cash required for closing$118,755

Total Monthly Obligation

$3,191/mo
Mortgage $2,215
Monthly Loss $2,609
Principal$583
Interest$1,632
Property Tax$236
Condo Fees$541
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%19
Cash-on-Cash
-8.4%1
5-Year IRR
9.2%30
10-Year IRR
10.1%
Returns Index
16.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$31,560/yr
NOI
$16,681/yr
Net Cash Flow
-$824/mo
Cash Margin
-31.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
25.4/ 100

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

Comparables

Properties near 460 Adelaide Street E 1528

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.