1787 St Clair Avenue W 425, Toronto W03

$536,000
1787 St Clair Avenue W 425

$536,000

New
20d
Condo Apartment1 Storey/Apt

1787 St Clair Avenue W 425, Toronto W03

Total Monthly Obligation $3,294

Beds
2
Baths
1
Park
1
Sqft
700-799
DOM
20d
Score
19
Yield
6.1%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
12.0%
Property Type-Condo Apartment
MLS® Number-W13859398
Beds-2
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 3, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-0-5
Taxes-$2,854.4 (2026)
Maintenance-$694/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-FIRST CLASS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Possession-Flex
Neighbourhood-Weston-Pellam Park
Title-Residential Condo & Other

No agent assigned

Location! Location! Location! Welcome to Scout Condos! This bright and spacious South East facing suite has 2 bedrooms and 1 washroom, 1 parking space, and 1 locker. Floor-to-ceiling windows bring the home with natural light while showcasing expansive city views. The open-concept layout features with contemporary finishes, brand-new stainless steel appliances. The spacious primary bedroom includes a walk-in closet, the ensuite laundry has additional storage for condo living. 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
$428,800
Land Transfer Taxes$7,195
Legal Fees (Est.)
$
Total cash required for closing$115,895

Total Monthly Obligation

$3,294/mo
Mortgage $2,162
Monthly Loss $2,725
Principal$569
Interest$1,593
Property Tax$238
Condo Fees$694
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.8%28
10-Year IRR
9.8%
Returns Index
14.9/ 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
$32,460/yr
NOI
$15,632/yr
Net Cash Flow
-$859/mo
Cash Margin
-31.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.5/ 100

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

Comparables

Properties near 1787 St Clair Avenue W 425

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.