11 Lillian Street 1107, Toronto C10

$810,000
11 Lillian Street 1107

$810,000

New
3d
Condo ApartmentApartment

11 Lillian Street 1107, Toronto C10

Total Monthly Obligation $4,755

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
3d
Score
16
Yield
4.8%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.1%
Property Type-Condo Apartment
MLS® Number-C14098272
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$4,167.45 (2026)
Maintenance-$940/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-REVEL REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-30/60/TBD
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

Corner Suite w/ split-bedroom layout, soaring 9 ft ceilings and floor-to-ceiling windows throughout. Enjoy your own private 270 sq ft wraparound balcony complete with a gas line! The kitchen features stainless steel appliances, a custom backsplash, and under mount lighting. The primary bedroom has en-suite bathroom and double closet, while both bathrooms have vanities with ample storage. Located in a well-managed, low-density boutique building of just 160 units, with amenities including a rooftop deck with BBQs and dining area, gym, yoga studio, and games room. Steps to Eglinton Station (6 min walk), transit, and shopping. Includes 1 parking and 1 locker. See property video! https://bit.ly/4cQsMP5 - Extras: Miele S/S Fridge, Stove, Dishwasher and Microwave, Whirlpool Washer and Dryer and Custom Roller Blinds. See virtual tour!

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

Closing Costs

Mortgage Amount
$648,000
Land Transfer Taxes$12,675
Legal Fees (Est.)
$
Total cash required for closing$176,175

Total Monthly Obligation

$4,755/mo
Mortgage $3,267
Monthly Loss $3,895
Principal$860
Interest$2,408
Property Tax$347
Condo Fees$940
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.7%0
5-Year IRR
5.8%13
10-Year IRR
7.5%
Returns Index
8.0/ 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
$38,772/yr
NOI
$17,047/yr
Net Cash Flow
-$1,847/mo
Cash Margin
-57.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
17.8/ 100

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

Comparables

Properties near 11 Lillian Street 1107

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.