478 King Street W 514, Toronto C01

$729,000
478 King Street W 514

$729,000

New
3d
Condo ApartmentApartment

478 King Street W 514, Toronto C01

Total Monthly Obligation $4,151

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
3d
Score
17
Yield
5.3%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Condo Apartment
MLS® Number-C14097724
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,805.86 (2025)
Maintenance-$693.25/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-WESTON REALTY PARTNERS
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Welcome to Victory Lofts, a sought-after boutique residence in Toronto's vibrant Entertainment District. This stylish 2-bedroom, 2-bathroom suite offers 735sf contemporary urban living with an open-concept layout, 10-foot exposed concrete ceilings, floor-to-ceiling windows, and an abundance of natural light. An expansive oversized private balcony spans the entire length of the unit, showcasing impressive views of the downtown skyline. Residents enjoy an exceptional selection of amenities, including a fitness centre, entertainment theatre, party room, concierge service, and guest suites. Step outside and experience the best of downtown Toronto, with world-class restaurants, trendy cafés, and vibrant nightlife just moments away. This is an outstanding opportunity to enjoy the convenience and energy of downtown living at its finest.

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

Closing Costs

Mortgage Amount
$583,200
Land Transfer Taxes$11,055
Legal Fees (Est.)
$
Total cash required for closing$158,355

Total Monthly Obligation

$4,151/mo
Mortgage $2,941
Monthly Loss $3,377
Principal$774
Interest$2,167
Property Tax$317
Condo Fees$693
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
8.1%23
10-Year IRR
9.2%
Returns Index
13.0/ 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
$38,340/yr
NOI
$19,981/yr
Net Cash Flow
-$1,275/mo
Cash Margin
-39.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.4/ 100

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

Comparables

Properties near 478 King Street W 514

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.