25 Oxley Street 410, Toronto C01

$1,025,000
25 Oxley Street 410

$1,025,000

New
3d
Condo ApartmentApartment

25 Oxley Street 410, Toronto C01

Total Monthly Obligation $5,499

Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
3d
Score
16
Yield
4.3%
Cash on Cash
-8.4%
Cap Rate
2.8%
5Y IRR
9.0%
10Y IRR
9.5%
Property Type-Condo Apartment
MLS® Number-C14097014
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,527.13 (2026)
Maintenance-$786.96/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HARVEY KALLES REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Metal/Steel Siding
Possession-TBD
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Glas Condos- an elevated take on downtown living at the coveted intersection of King West and Spadina. This exceptional corner residence offers just under 1,000 sq ft of sophisticated soft-loft living in an intimate 15-storey boutique building with hardwood floors. So spacious! Framed by floor-to-ceiling windows, the thoughtfully designed 2-bedroom, 2-bath layout features exposed concrete ceilings and walls, an airy open-concept living and dining space, and a sleek kitchen designed for both entertaining and everyday living. Generous proportions and built-in closets add a sense of effortless luxury and functionality throughout. A rare premium P1 parking space and locker are included. Currently tenanted, with vacant possession possible. Offered fully furnished if desired, excluding the tenant's belongings. A distinctive urban residence surrounded by the best of King West- exceptional dining, nightlife, culture, shopping and transit, all just outside your door.

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

Closing Costs

Mortgage Amount
$820,000
Land Transfer Taxes$16,975
Legal Fees (Est.)
$
Total cash required for closing$223,475

Total Monthly Obligation

$5,499/mo
Mortgage $4,135
Monthly Loss $4,411
Principal$1,088
Interest$3,047
Property Tax$377
Condo Fees$787
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.8%0
5-Year IRR
6.4%16
10-Year IRR
7.9%
Returns Index
9.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$44,448/yr
NOI
$23,633/yr
Net Cash Flow
-$2,165/mo
Cash Margin
-58.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.5/ 100

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

Comparables

Properties near 25 Oxley Street 410

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.