105 The Queensway Avenue 302, Toronto W01

$879,000
105 The Queensway Avenue 302

$879,000

New
22d
Condo ApartmentApartment

105 The Queensway Avenue 302, Toronto W01

Total Monthly Obligation $5,165

Bed+Den
3+1
Baths
2
Park
1
Sqft
1000-1199
DOM
22d
Score
15
Yield
4.9%
Cash on Cash
-8.8%
Cap Rate
2.7%
5Y IRR
8.7%
10Y IRR
9.2%
Property Type-Condo Apartment
MLS® Number-W13846834
Bed+Den-3+1
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$3,936 (2026)
Maintenance-$1,091.24/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ORIGIN COLLECTIVE REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-30/60
Neighbourhood-High Park-Swansea
Title-Residential Condo & Other

No agent assigned

Welcome to Unit #302 at 105 The Queensway Avenue, an exceptional corner residence nestled in Toronto's highly desirable High Park-Swansea neighborhood. Wrapped in soaring 9-foot floor-to-ceiling windows, this sun-drenched sanctuary is flooded with brilliant natural light throughout the day, offering prized southeast exposures that capture both the shimmering waters of Lake Ontario and the iconic Toronto city skyline. The intelligently designed floor plan boasts a highly functional split two-bedroom layout, ensuring maximum privacy between bedrooms. A dedicated, spacious den provides the ideal setup for a quiet home office, study, or creative workspace. At the heart of the home is a recently upgraded designer kitchen featuring modern cabinetry, sleek finishes, and premium stainless-steel appliances. The living area flows effortlessly onto a private open balcony, a perfect setting for enjoying your morning coffee or unwinding with evening drinks while taking in the views. Fully updated bathrooms and pristine finishes across every level ensure a true move-in-ready experience. Life at 105 The Queensway feels like a year-round resort vacation thanks to an incredible array of building amenities. Residents enjoy access to both indoor and outdoor swimming pools, a regulation tennis court, two separate state-of-the-art gyms, a games room, bike storage, a 24-hour concierge, and ample visitor parking for guests. Beyond the building, you are situated in a prime waterfront location just steps from the green spaces of High Park, scenic lakefront walking and biking trails, public transit routes, vibrant local shopping, and dining options. Complete with an owned underground parking space and a private storage locker, this home offers the ultimate blend of comfort, style, and urban convenience.

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

Closing Costs

Mortgage Amount
$703,200
Land Transfer Taxes$14,055
Legal Fees (Est.)
$
Total cash required for closing$191,355

Total Monthly Obligation

$5,165/mo
Mortgage $3,546
Monthly Loss $4,232
Principal$933
Interest$2,613
Property Tax$328
Condo Fees$1,091
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.5%0
5-Year IRR
6.0%14
10-Year IRR
7.6%
Returns Index
8.4/ 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
$42,636/yr
NOI
$18,942/yr
Net Cash Flow
-$1,967/mo
Cash Margin
-55.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.0/ 100

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

Comparables

Properties near 105 The Queensway Avenue 302

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.