1787 St Clair Avenue W 920, Toronto W03

$669,000
1787 St Clair Avenue W 920

$669,000

New
21d
Condo ApartmentApartment

1787 St Clair Avenue W 920, Toronto W03

Total Monthly Obligation $4,033

Bed+Den
3+1
Baths
2
Park
1
Sqft
800-899
DOM
21d
Score
16
Yield
5.2%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.7%
Property Type-Condo Apartment
MLS® Number-W13857290
Bed+Den-3+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$3,408.47 (2026)
Maintenance-$850.05/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Weston-Pellam Park
Title-Residential Condo & Other

No agent assigned

Welcome to Scout Condos! This bright and beautifully designed southwest corner suite offers 891 sq. ft. of thoughtfully planned living space with 2 bedrooms, a spacious den, 2 full bathrooms, 1 parking space, and 1 locker. Floor-to-ceiling windows flood the home with natural light while showcasing expansive city views. The open-concept layout features 9-ft ceilings, contemporary finishes, brand-new stainless steel appliances, a custom upgraded pantry that provides valuable additional storage rarely found in condo living, and a versatile den that can easily serve as a home office, nursery, or guest room. The spacious primary bedroom includes a walk-in closet and private ensuite, while the large balcony provides the perfect place to relax, entertain, or enjoy the sunset. Residents of Scout Condos enjoy an impressive selection of amenities, including a fully equipped fitness centre, yoga room, rooftop terrace with BBQs and lounge areas, party room, 24 hr concierge service, visitor parking, and more. Ideally located in one of Toronto's most vibrant and rapidly growing communities, you're steps to the St. Clair streetcar, TTC, restaurants, cafes, parks, and everyday conveniences. Walk to The Stockyards Village and Nations Experience for shopping, groceries, and dining. High Park is just a short ride away, while easy transit access connects you to downtown in minutes. An exceptional opportunity for professionals, families, and investors seeking space, convenience, and an urban lifestyle in a thriving neighbourhood.

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

Closing Costs

Mortgage Amount
$535,200
Land Transfer Taxes$9,855
Legal Fees (Est.)
$
Total cash required for closing$145,155

Total Monthly Obligation

$4,033/mo
Mortgage $2,699
Monthly Loss $3,323
Principal$710
Interest$1,988
Property Tax$284
Condo Fees$850
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.0%0
5-Year IRR
6.4%16
10-Year IRR
8.0%
Returns Index
9.1/ 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
$34,560/yr
NOI
$15,095/yr
Net Cash Flow
-$1,441/mo
Cash Margin
-50.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.2/ 100

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

Comparables

Properties near 1787 St Clair Avenue W 920

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.