35 Rolling Mills Road S353, Toronto C08

$578,900
35 Rolling Mills Road S353

$578,900

New
3d
Condo ApartmentApartment

35 Rolling Mills Road S353, Toronto C08

Total Monthly Obligation $3,339

Bed+Den
3+1
Baths
2
Park
1
Sqft
600-699
DOM
3d
Score
19
Yield
5.9%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.7%
Property Type-Condo Apartment
MLS® Number-C14098794
Bed+Den-3+1
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,400 (2026)
Maintenance-$604/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-90+ days
Neighbourhood-Waterfront Communities C8
Title-Residential Condo & Other

No agent assigned

Sun-filled, west-facing 2 bed + Den, 2 bath suite with modern finishes at Canary Commons, with parking included. condo wastes no space and offers functional living at price you don't see a new 2 bed + den at every day. Making it the perfect opportunity for both first time buyers and investors alike. Floor-to-ceiling windows flood the space with afternoon and evening light. The Stunning kitchen with sleek built-in appliances plus a custom island added by the owner, giving you extra storage and a natural spot to eat, work, or host. Large Primary suite with ample storage and 3 piece ensuite. The 2nd bedroom is large enough for a queen & is a great flex space for anyone looking for to grow. Life here goes well beyond your front door. The ground floor has a state-of-the-art fitness centre, Pilates and yoga studio, interactive children's playroom, and pet wash station. Head to The Commons on the 3rd floor for a stylish lounge, dining room, catering kitchen, theatre, and co-working space. Then unwind on the 6th floor's 9,000 sq. ft. landscaped terrace, designed in harmony with the building's architecture. Step outside to Corktown Common, Underpass Park, the Distillery District, and some of the city's best restaurants. TTC and highway access are right there, and the Financial District is minutes away. Highspeed internet is included in the maintenance fees.

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

Closing Costs

Mortgage Amount
$463,120
Land Transfer Taxes$8,053
Legal Fees (Est.)
$
Total cash required for closing$125,333

Total Monthly Obligation

$3,339/mo
Mortgage $2,335
Monthly Loss $2,725
Principal$614
Interest$1,721
Property Tax$200
Condo Fees$604
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.7%34
10-Year IRR
10.5%
Returns Index
17.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$33,948/yr
NOI
$18,505/yr
Net Cash Flow
-$793/mo
Cash Margin
-28.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
24.8/ 100

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

Comparables

Properties near 35 Rolling Mills Road S353

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.