88 Blue Jays Way 2001, Toronto C01

$595,000
88 Blue Jays Way 2001

$595,000

New
3d
Condo ApartmentApartment

88 Blue Jays Way 2001, Toronto C01

Total Monthly Obligation $3,414

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
0
Sqft
500-599
DOM
3d
Score
17
Yield
4.9%
Cash on Cash
-7.3%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Condo Apartment
MLS® Number-C14096526
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$3,718 (2025)
Maintenance-$504.02/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SPECIALISTS INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Other
Possession-flexible / TBA
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Luxury Bisha Hotel & Residences. * Perfect For City Living * In The Heart Of Entertainment District, Excellent Functional Floor Plan, Elegant Unit With High End Finishes And Top Of The Line Appliances. 9 Ft Ceilings, Floor To Ceiling Windows with Ample of Natural Lights, 1 Bedroom + Den (Open Concept) + Balcony, *** Approx 583 Sf + 47 Sf Balcony = 630 Square Feet *** Open Concept Kitchen With High End Built-In Appliances And Granite Counter-Tops. *** Electrical Light Fixtures, Fridge, Stove, Microwave, B/I Dishwasher, Washer, Dryer, Window Coverings *** 24 Hr Concierge. Luxurious Amenities, Stunning roof-top Lounge / Infinity Pool with clear view of Toronto Skyline, Gym, Catering Kitchen & Ground Floor Cafe / Restaurant. *** Gym membership not included. Experience luxury living in one of Toronto's most iconic addresses. Cool Restaurant Bar available for use to residents on the 44th floor of the Hotel w/breathtaking views of Lake Ontario *** Everything At Your Doorstep, TTC, Subway, nearby St.Andrew Subway Station, TIFF, Rogers Centre, CN Tower, Ripleys Aquarium, Scotiabank Arena, Union Station, Live Theatres, Office Towers, Pubs, Entertainment, Groceries, Shops, Bars.

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

Closing Costs

Mortgage Amount
$476,000
Land Transfer Taxes$8,375
Legal Fees (Est.)
$
Total cash required for closing$128,875

Total Monthly Obligation

$3,414/mo
Mortgage $2,400
Monthly Loss $2,782
Principal$632
Interest$1,768
Property Tax$310
Condo Fees$504
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.7%17
10-Year IRR
8.2%
Returns Index
9.8/ 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
$29,196/yr
NOI
$14,110/yr
Net Cash Flow
-$1,224/mo
Cash Margin
-50.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
23.1/ 100

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

Comparables

Properties near 88 Blue Jays Way 2001

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.