39 Queens Quay E 436, Toronto C08

$688,000
39 Queens Quay E 436

$688,000

New
1d
Condo ApartmentApartment

39 Queens Quay E 436, Toronto C08

Total Monthly Obligation $4,124

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
1
Sqft
700-799
DOM
1d
Score
16
Yield
4.9%
Cash on Cash
-9.2%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Condo Apartment
MLS® Number-C14105230
Bed+Den-2+1
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 22, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,941.48 (2026)
Maintenance-$737.41/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SMART SOLD REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Waterfront Communities C8
Title-Residential Condo & Other

No agent assigned

Welcome To The Prestigious Pier 27 Community - A Rare Low-Density Waterfront Residence Offering The Perfect Blend Of Work, Life, And Leisure. Ideally Situated Along Lake Ontario, This Location Provides Unmatched Convenience With Union Station, The Ferry Terminal, The PATH, Sugar Beach, And Harbourfront All Just Steps Away. Enjoy The Ideal Balance Between Vibrant City Living And Serene Lakefront Lifestyle. This West-Facing Suite Features Large Floor-To-Ceiling Windows, Abundant Natural Light, And 10 Ft + 9 Ft Ceiling Heights Throughout. The Spacious 730 Sq Ft Layout Includes 1 Bedroom + Den And Two Full Bathrooms, Offering Exceptional Functionality And Comfort. The Modern Kitchen Is Equipped With Premium Miele Appliances And An Upgraded Wolf Cooktop. Residents Enjoy Resort-Style Amenities Including A Fully Equipped Gym, Indoor And Outdoor Pools, Sauna, Steam Room, Guest Suites, And 24-Hour Concierge. With Luxurious Finishes, Elegant Design, And An Unbeatable Waterfront Location, Pier 27 Delivers A Lifestyle That Is Truly Hard To Match. The Surrounding Waterfront East District Is Undergoing Major Revitalization, Adding Even More Long-Term Value To This Exceptional Community.

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

Closing Costs

Mortgage Amount
$550,400
Land Transfer Taxes$10,235
Legal Fees (Est.)
$
Total cash required for closing$149,335

Total Monthly Obligation

$4,124/mo
Mortgage $2,775
Monthly Loss $3,394
Principal$730
Interest$2,045
Property Tax$412
Condo Fees$737
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.2%0
5-Year IRR
5.5%12
10-Year IRR
7.3%
Returns Index
7.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$33,372/yr
NOI
$13,844/yr
Net Cash Flow
-$1,622/mo
Cash Margin
-58.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
19.6/ 100

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

Comparables

Properties near 39 Queens Quay E 436

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.