470 Front Street 3406, Toronto C01

$1,100,000
470 Front Street 3406

$1,100,000

New
4d
Condo ApartmentApartment

470 Front Street 3406, Toronto C01

Total Monthly Obligation $6,012

Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
4d
Score
14
Yield
3.8%
Cash on Cash
-11.4%
Cap Rate
2.1%
5Y IRR
6.7%
10Y IRR
7.7%
Property Type-Condo Apartment
MLS® Number-C14092894
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$4,968.36 (2026)
Maintenance-$960.68/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE MEADOWTOWNE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Welcome to The Well Residences by Tridel! Situated on the 34th floor, this stunning 2 bedroom, 2 bathroom suite offers a thoughtfully designed open concept layout, complemented by floor to ceiling windows that fill the space with natural light. The bright and spacious living and dining areas open onto an expansive balcony that stretches across the entire suite, creating the perfect setting to enjoy your morning coffee, unwind or entertain outdoors. The modern kitchen features sleek cabinetry, stone countertops, integrated appliances, a built in wall oven, electric cooktop and stainless steel microwave. The primary bedroom offers a private 3 piece ensuite, while the second bedroom provides a comfortable retreat with its own access to the balcony. The suite also features smooth ceilings, premium plank flooring, ensuite laundry and Tridel's Smart Suite technology. All furniture currently in the suite is included in the sale, offering a truly turnkey living experience. Residents enjoy an exceptional collection of amenities including 24 hour concierge, a rooftop outdoor pool and sun deck, outdoor terraces with BBQ areas, fitness centre, yoga studio, party and lounge spaces, private dining areas and pet friendly facilities. Located in the heart of King West, The Well is a vibrant master planned community offering over 500,000 sq. ft. of retail, dining and entertainment, including Wellington Market, restaurants, cafés, boutique shopping and everyday conveniences. Steps to the Financial District, Entertainment District, waterfront, TTC, Union Station and Toronto's premier cultural and sporting venues. Experience the convenience of living, dining, shopping and entertaining all within one of Toronto's most exciting downtown communities!

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

Closing Costs

Mortgage Amount
$880,000
Land Transfer Taxes$18,475
Legal Fees (Est.)
$
Total cash required for closing$239,975

Total Monthly Obligation

$6,012/mo
Mortgage $4,437
Monthly Loss $4,844
Principal$1,168
Interest$3,269
Property Tax$414
Condo Fees$961
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.6%0
5-Year IRR
4.3%9
10-Year IRR
6.3%
Returns Index
5.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$41,832/yr
NOI
$18,752/yr
Net Cash Flow
-$2,874/mo
Cash Margin
-82.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
15.3/ 100

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

Comparables

Properties near 470 Front Street 3406

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.