111 Elizabeth Street 625, Toronto C01

$479,000
111 Elizabeth Street 625

$479,000

New
3d
Condo ApartmentApartment

111 Elizabeth Street 625, Toronto C01

Total Monthly Obligation $2,884

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
3d
Score
19
Yield
5.9%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Condo Apartment
MLS® Number-C14099522
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$2,700 (2026)
Maintenance-$527/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RealtyAI Plus Inc.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60
Neighbourhood-Bay Street Corridor
Title-Residential Condo & Other

No agent assigned

super convenient location, grocery shopping on the same building ground floor. Walking distance to the heart of the city: subway Dundas or University stations, major shopping centre Eaton Centre, major hospitals, entertainment district, restaurant, theater. Very Nice 1 bedroom, 1 bath, 1 parking, 1 locker. Building has first class recreational facilities.

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

Closing Costs

Mortgage Amount
$383,200
Land Transfer Taxes$6,055
Legal Fees (Est.)
$
Total cash required for closing$103,355

Total Monthly Obligation

$2,884/mo
Mortgage $1,932
Monthly Loss $2,376
Principal$508
Interest$1,424
Property Tax$225
Condo Fees$527
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.0%1
5-Year IRR
8.7%27
10-Year IRR
9.7%
Returns Index
14.6/ 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
$28,104/yr
NOI
$13,870/yr
Net Cash Flow
-$776/mo
Cash Margin
-33.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
27.2/ 100

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

Comparables

Properties near 111 Elizabeth Street 625

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.