1177 Yonge Street 105, Toronto C09

$949,000
1177 Yonge Street 105

$949,000

New
2d
Condo ApartmentApartment

1177 Yonge Street 105, Toronto C09

Total Monthly Obligation $5,719

Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
2d
Score
15
Yield
4.8%
Cash on Cash
-9.9%
Cap Rate
2.4%
5Y IRR
7.8%
10Y IRR
8.5%
Property Type-Condo Apartment
MLS® Number-C14102758
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,537.3 (2026)
Maintenance-$1,396/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-CHESTNUT PARK REAL ESTATE LIMITED
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-60-89 days
Neighbourhood-Rosedale-Moore Park
Title-Residential Condo & Other

No agent assigned

Welcome to a truly rare, main-floor sanctuary at "The Ports" in the prestigious Summerhill neighbourhood at 1177 Yonge Street. This exceptional 2-bedroom residence boasts soaring ceilings and spectacular floor-to-ceiling windows that flood the space with natural light. Step outside to your jaw-dropping, 400+ square foot private patio, one of only a handful in the building. A rare, quiet urban oasis perfect for grand-scale outdoor entertaining or dining Al Fresco with stone garden beds for added interest. Back indoors, a recent total renovation has been designed with meticulous attention to detail. The home features a chef's kitchen, extensive custom walnut built-in millwork, an intimate fireplace, including a premium walnut Murphy bed that effortlessly folds up to transform the second bedroom into a functional executive office.The patio features a private gate offering direct access to the beautifully manicured rear gardens and exclusive tennis court. Located in one of Toronto's most walkable pockets, you are steps from the Summerhill Subway Station and an incredible array of fine dining, casual eateries, boutiques, and the historic flagship LCBO. First-class building amenities include a fully equipped fitness room, party room, concierge, and more. A perfect blend of house-like outdoor space and luxury condo living! Really a one of a kind offering!

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

Closing Costs

Mortgage Amount
$759,200
Land Transfer Taxes$15,455
Legal Fees (Est.)
$
Total cash required for closing$206,755

Total Monthly Obligation

$5,719/mo
Mortgage $3,828
Monthly Loss $4,711
Principal$1,007
Interest$2,821
Property Tax$295
Condo Fees$1,396
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.9%12
Cash-on-Cash
-13.6%0
5-Year IRR
5.2%11
10-Year IRR
7.1%
Returns Index
7.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$45,504/yr
NOI
$18,264/yr
Net Cash Flow
-$2,306/mo
Cash Margin
-60.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
15.8/ 100

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

Comparables

Properties near 1177 Yonge Street 105

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.