1135 Logan Avenue 703, Toronto E03

$549,000
1135 Logan Avenue 703

$549,000

Price Change
38d
Condo ApartmentApartment

1135 Logan Avenue 703, Toronto E03

Total Monthly Obligation $3,828

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
38d
Score
19
Yield
7.5%
Cash on Cash
-2.2%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.2%
Property Type-Condo Apartment
MLS® Number-E13785626
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Sep 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,578.16 (2026)
Maintenance-$1,198.88/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE URBAN REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-45 days or TBA
Neighbourhood-Broadview North
Title-Residential Condo & Other

No agent assigned

Welcome to this exceptionally spacious 2-bedroom suite offering just under 1,000 sq. ft. of comfortable living in a well-maintained building. This generously sized unit features a practical layout with two bedrooms, one 3-piece bathroom, and a convenient 2-piece ensuite. Professionally painted throughout and showcasing classic parquet flooring, the suite offers a warm and inviting atmosphere with plenty of room to make it your own.The original kitchen has been well maintained and can be enjoyed as-is or updated to suit your personal taste. Enjoy the convenience of private underground parking and a locker located beside the suite on the same level-a rare and highly desirable feature that is difficult to replicate. Cyclists will appreciate the added convenience of secure bicycle storage without having to bring their bike into the suite. Step outside onto the oversized balcony and enjoy unobstructed views of downtown Toronto and the iconic CN Tower.A wonderful opportunity for buyers seeking space, functionality, and value in a desirable Toronto location. A must-see! ***FLOOR PLANS ATTATCHED***

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

Closing Costs

Mortgage Amount
$439,200
Land Transfer Taxes$7,455
Legal Fees (Est.)
$
Total cash required for closing$118,755

Total Monthly Obligation

$3,828/mo
Mortgage $2,215
Monthly Loss $3,245
Principal$583
Interest$1,632
Property Tax$215
Condo Fees$1,199
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
10.2%37
10-Year IRR
11.0%
Returns Index
19.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$41,424/yr
NOI
$17,917/yr
Net Cash Flow
-$721/mo
Cash Margin
-20.9%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
22.5/ 100

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

Comparables

Properties near 1135 Logan Avenue 703

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.