1171 Queen Street W 612, Toronto C01

$579,000
1171 Queen Street W 612

$579,000

New
2d
Condo ApartmentApartment

1171 Queen Street W 612, Toronto C01

Total Monthly Obligation $3,346

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
0
Sqft
600-699
DOM
2d
Score
18
Yield
5.5%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Condo Apartment
MLS® Number-C14101224
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,927.8 (2026)
Maintenance-$566.49/mo
Locker-Owned
Parking-None
Basement-None
Heating-Heat Pump (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-T.B.A.
Neighbourhood-Little Portugal
Title-Residential Condo & Other

No agent assigned

Welcome to the terrific Bohemian Embassy with newly renovated lobby, concierge desk, hallways & doors to the suites. Floor to ceiling windows flood this lovely suite with light. Walkout to the balcony with west exposure & gorgeous sunset views. The kitchen has refaced cupboards and an island with quartz countertop. The primary bed room has a walk-in closet and sliding, glass doors for privacy and light. Walk out the front door to everything that Queen West has to offer. Terrific restaurants, cafes, galleries, boutiques & specialty shops. Walk ten minutes to Trinity Bellwoods Park and pick up farm fresh produce from the farmers market, every Tuesday afternoon from May to October. Cycle and walk on the West Toronto Railpath. TTC at the front door.*Photographs are from a previous staging.*

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

Closing Costs

Mortgage Amount
$463,200
Land Transfer Taxes$8,055
Legal Fees (Est.)
$
Total cash required for closing$125,355

Total Monthly Obligation

$3,346/mo
Mortgage $2,336
Monthly Loss $2,731
Principal$615
Interest$1,721
Property Tax$244
Condo Fees$566
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.5%26
10-Year IRR
9.6%
Returns Index
14.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$31,908/yr
NOI
$16,592/yr
Net Cash Flow
-$953/mo
Cash Margin
-35.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
24.1/ 100

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

Comparables

Properties near 1171 Queen Street W 612

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.