25 Telegram Mews 1012, Toronto C01

$497,000
25 Telegram Mews 1012

$497,000

New
2d
Condo ApartmentApartment

25 Telegram Mews 1012, Toronto C01

Total Monthly Obligation $2,751

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
0
Sqft
500-599
DOM
2d
Score
21
Yield
5.8%
Cash on Cash
-1.6%
Cap Rate
4.2%
5Y IRR
14.3%
10Y IRR
13.6%
Property Type-Condo Apartment
MLS® Number-C14101028
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,217.53 (2026)
Maintenance-$361.36/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE NEW WORLD REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-IMMED
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

North-West Corner 1+1 Montage Cityplace Luxury Condo. Open Concept Kitchen & Living Room, Large Windows. Well Managed and Amenities Include: Indoor Pool, Gym, Party Room, Outdoor Lounge, BBQ areas, Guest Bedroom.. Close T.T.C, Lakeshore, C.N.E., Q.E.W, D.V.P, Gardiner Expressway exits, Steps to Tim Horton, Library, Canoe Landing Park, Restaurants, Bars, Major Banks, Schools, Sobey Grocery, C.N. Tower, Rogers Centre, Aquarium, Financial District, Scotiabank Arena & Union Station, Bentway (Skate) Trail, 8.5 Acre Park, The Well, Waterfront/Harbourfront, Supermarkets At Your Doorstep...

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

Closing Costs

Mortgage Amount
$397,600
Land Transfer Taxes$6,415
Legal Fees (Est.)
$
Total cash required for closing$107,315

Total Monthly Obligation

$2,751/mo
Mortgage $2,005
Monthly Loss $2,223
Principal$528
Interest$1,477
Property Tax$185
Condo Fees$361
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.6%40
10-Year IRR
11.2%
Returns Index
21.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$29,040/yr
NOI
$17,182/yr
Net Cash Flow
-$573/mo
Cash Margin
-23.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
29.4/ 100

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

Comparables

Properties near 25 Telegram Mews 1012

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.