955 Bay Street E 3506, Toronto C01

$1,398,000
955 Bay Street E 3506

$1,398,000

New
4d
Common Element CondoApartment

955 Bay Street E 3506, Toronto C01

Total Monthly Obligation $7,476

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1000-1199
DOM
4d
Score
15
Yield
3.9%
Cash on Cash
-10.4%
Cap Rate
2.3%
5Y IRR
7.4%
10Y IRR
8.3%
Property Type-Common Element Condo
MLS® Number-C14093252
Beds-3
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Common Element Condo
Age-0-5
Taxes-$7,910.97 (2026)
Maintenance-$977.16/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Bay Street Corridor
Title-Residential Condo & Other

No agent assigned

Client Remks: New Exquisite & Spectacular 3Bed+2.5Bath Unit With Fabulous Layout & Unobstructed Panoramic Views With Large Balcony. Unbeatable Location In High Demand And Prestigious Downtown Toronto. Steps To Wellesley Subway Station,University Of Toronto/Ryerson University,Bloor Yorkville Shops, Hospitals,And Financial District.Close To Great Restaurants, 24Hrs Supermarket.

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

Closing Costs

Mortgage Amount
$1,118,400
Land Transfer Taxes$24,435
Legal Fees (Est.)
$
Total cash required for closing$305,535

Total Monthly Obligation

$7,476/mo
Mortgage $5,639
Monthly Loss $5,992
Principal$1,484
Interest$4,155
Property Tax$659
Condo Fees$977
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.9%12
Cash-on-Cash
-13.5%0
5-Year IRR
5.1%11
10-Year IRR
6.9%
Returns Index
6.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$54,672/yr
NOI
$27,168/yr
Net Cash Flow
-$3,375/mo
Cash Margin
-74.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
14.0/ 100

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

Comparables

Properties near 955 Bay Street E 3506

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.