70 Roehampton Avenue 1116, Toronto C10

$858,000
70 Roehampton Avenue 1116

$858,000

New
3d
Condo ApartmentApartment

70 Roehampton Avenue 1116, Toronto C10

Total Monthly Obligation $4,726

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
3d
Score
17
Yield
5.0%
Cash on Cash
-6.2%
Cap Rate
3.3%
5Y IRR
10.7%
10Y IRR
10.8%
Property Type-Condo Apartment
MLS® Number-C14097252
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,847.71 (2026)
Maintenance-$661.57/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-KW Living Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

Tridel Built Iconic Republic At Trendy Yonge, Eglinton Award Winning Green Building, 9 Ft Smooth Ceilings, Floor To Ceilings Windows, Preferred Unobstructed West View, Modern Kitchen With Pantry, Centre Island, Granite Counters, State Of The Art Amenities, 24 Hr. Concierge, Party, Theatre Rooms Indoor Pool, Sauna Gym, Terrace Bbq And Cabana, Guest Suites, Visitor's Parking, Famous North Toronto High School, Steps To Subway, Restaurants & The Finest of Everything.

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

Closing Costs

Mortgage Amount
$686,400
Land Transfer Taxes$13,635
Legal Fees (Est.)
$
Total cash required for closing$186,735

Total Monthly Obligation

$4,726/mo
Mortgage $3,461
Monthly Loss $3,816
Principal$911
Interest$2,550
Property Tax$404
Condo Fees$662
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.9%22
10-Year IRR
9.0%
Returns Index
12.5/ 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
$42,600/yr
NOI
$23,153/yr
Net Cash Flow
-$1,531/mo
Cash Margin
-43.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
18.6/ 100

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

Comparables

Properties near 70 Roehampton Avenue 1116

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.