117 Broadway Avenue 3403, Toronto C10

$385,000
117 Broadway Avenue 3403

$385,000

New
2d
Condo ApartmentApartment

117 Broadway Avenue 3403, Toronto C10

Total Monthly Obligation $2,195

HausQ Valuation Report
Beds
0
Baths
1
Park
0
Sqft
0-499
DOM
2d
Score
21
Yield
5.7%
Cash on Cash
-2.5%
Cap Rate
4.0%
5Y IRR
13.6%
10Y IRR
13.0%
Property Type-Condo Apartment
MLS® Number-C14103382
Beds-0
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,301.94 (2025)
Maintenance-$250/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-30-59 days
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

Welcome to Line 5 Condos at 117 Broadway Ave! Perched on the 34th floor, this studio features a brilliant open-concept layout with no dead space. High ceilings flood the home with natural light, creating an airy and spacious feel throughout that makes the entire unit feel bright and surprisingly roomy - an exciting spot to finally step into a place to call your own. Step out onto your private balcony for a serene retreat high above the vibrant Yonge & Eglinton core. It is an easy, low-maintenance home perfect for launching your independence, as well as a high-demand property that offers an effortless start with strong return potential. Enjoy top-tier building amenities including an outdoor pool, fully equipped gym, party and meeting room, community BBQ, guest suites, and visitor parking. Start your next chapter right here at Line 5! **Photos were taken when the unit was vacant. Select images have been virtually staged to illustrate potential layout options **

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

Closing Costs

Mortgage Amount
$308,000
Land Transfer Taxes$4,250
Legal Fees (Est.)
$
Total cash required for closing$82,750

Total Monthly Obligation

$2,195/mo
Mortgage $1,553
Monthly Loss $1,786
Principal$409
Interest$1,144
Property Tax$192
Condo Fees$250
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.8%1
5-Year IRR
9.6%33
10-Year IRR
10.4%
Returns Index
17.6/ 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
$22,128/yr
NOI
$12,213/yr
Net Cash Flow
-$535/mo
Cash Margin
-29.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.668
LTV Ratio
80.0%18
Vacancy Buffer
4.4 mo75
Risk Index
33.9/ 100

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

Comparables

Properties near 117 Broadway Avenue 3403

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.