295 Adelaide Street W 3809, Toronto C01

$779,000
295 Adelaide Street W 3809

$779,000

New
3d
Condo ApartmentApartment

295 Adelaide Street W 3809, Toronto C01

Total Monthly Obligation $4,382

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
3d
Score
17
Yield
5.0%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Condo Apartment
MLS® Number-C14099944
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,802.13 (2025)
Maintenance-$723/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-60/90 Days
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Location , Views, Location, Views! Luxury High-Floor Unit At Pinnacle On Adelaide In Heart Of Toronto's Entertainment District. One Of The Best Bright Southwest Lake & City Views. 782 Sq.Ft. + Balcony 50 Sq.Ft. Floor To Ceiling Windows. High Ceilings. Modern Kitchen. Granite Counter Top In Kitchen. Very Well Maintained. One Parking And One Locker Included. Walking Distance To Subway, TTC, Theatre, Shops, Food Etc. This View & Unit Wont Last - A Rare Market Offering!

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

Closing Costs

Mortgage Amount
$623,200
Land Transfer Taxes$12,055
Legal Fees (Est.)
$
Total cash required for closing$169,355

Total Monthly Obligation

$4,382/mo
Mortgage $3,142
Monthly Loss $3,555
Principal$827
Interest$2,315
Property Tax$317
Condo Fees$723
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.7%21
10-Year IRR
8.9%
Returns Index
11.9/ 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
$39,324/yr
NOI
$20,513/yr
Net Cash Flow
-$1,433/mo
Cash Margin
-43.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.5/ 100

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

Comparables

Properties near 295 Adelaide Street W 3809

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.