59 Annie Craig Drive 603, Toronto W06

$1,238,000
59 Annie Craig Drive 603

$1,238,000

New
29d
Condo ApartmentApartment

59 Annie Craig Drive 603, Toronto W06

Total Monthly Obligation $6,268

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
2
Sqft
900-999
DOM
29d
Score
15
Yield
3.6%
Cash on Cash
-10.1%
Cap Rate
2.4%
5Y IRR
7.6%
10Y IRR
8.4%
Property Type-Condo Apartment
MLS® Number-W13825760
Bed+Den-3+1
Bathrooms-2
Size-900-999 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,912.64 (2026)
Maintenance-$748.31/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-Mimico
Title-Residential Condo & Other

No agent assigned

Experience luxury waterfront living in this stunning 2+1 bedroom, 2-bathroom condo with 2 parking spots in the heart of Toronto. 995 sqft + a large 285 sqft wrap around balcony (1 of only 6). This bright and spacious unit features floor-to-ceiling windows that flood the space with natural light and showcase breathtaking views of the city skyline. The open-concept layout is complemented by sleek laminate flooring throughout. Enjoy cooking and entertaining in a modern kitchen that flows seamlessly into the living and dining areas. The versatile den offers the perfect space for a home office or guest room. This unit includes two rare parking spaces-ideal for city living. Residents enjoy access to world-class amenities including a gym, pool, concierge, and more. Conveniently located steps from transit, waterfront trails, dining, and shopping, this is Toronto condo living at its best.

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

Closing Costs

Mortgage Amount
$990,400
Land Transfer Taxes$21,235
Legal Fees (Est.)
$
Total cash required for closing$270,335

Total Monthly Obligation

$6,268/mo
Mortgage $4,994
Monthly Loss $4,954
Principal$1,314
Interest$3,680
Property Tax$326
Condo Fees$748
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.2%0
5-Year IRR
5.3%12
10-Year IRR
7.0%
Returns Index
7.3/ 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
$44,640/yr
NOI
$24,884/yr
Net Cash Flow
-$2,920/mo
Cash Margin
-78.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo24
Risk Index
15.2/ 100

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

Comparables

Properties near 59 Annie Craig Drive 603

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.