38 Joe Shuster Way 103, Toronto W01

$349,000
38 Joe Shuster Way 103

$349,000

New
17d
Condo ApartmentApartment

38 Joe Shuster Way 103, Toronto W01

Total Monthly Obligation $2,257

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
17d
Score
25
Yield
7.7%
Cash on Cash
2.4%
Cap Rate
5.1%
5Y IRR
17.5%
10Y IRR
16.2%
Property Type-Condo Apartment
MLS® Number-W13869462
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,915 (2025)
Maintenance-$489.49/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Stone
Possession-Flexible
Neighbourhood-South Parkdale
Title-Residential Condo & Other

No agent assigned

Welcome to this bright and beautifully maintained one-bedroom condo in the heart of Toronto's vibrant west end. Perfectly positioned on the main floor, this unit offers a rare level of convenience that is ideal for those seeking easy accessibility, pet owners, or anyone who simply prefers to skip the elevator and come and go with ease. The west-facing exposure fills the space with natural light, creating a warm and inviting atmosphere throughout the day. Step outside to your private balcony overlooking the park, a peaceful outdoor retreat that adds to the appeal of this unique main floor setting. The building offers an impressive selection of amenities, including an indoor pool and fitness centre, while the location puts some of the city's best destinations within easy reach. Enjoy convenient access to Liberty Village, the Entertainment District, U of T, restaurants, shopping, nightlife, transit and more. Well maintained, filled with natural light and offering a main-floor location that is difficult to find, this is a fantastic opportunity for first-time buyers, professionals, investors, pet owners or anyone looking to enjoy the best of downtown living with a little extra convenience. Unit not presently fully accessible but with some tweaks, it is possible.

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

Closing Costs

Mortgage Amount
$279,200
Land Transfer Taxes$3,710
Legal Fees (Est.)
$
Total cash required for closing$75,010

Total Monthly Obligation

$2,257/mo
Mortgage $1,408
Monthly Loss $1,886
Principal$370
Interest$1,037
Property Tax$160
Condo Fees$489
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.7%3
5-Year IRR
13.0%57
10-Year IRR
13.1%
Returns Index
29.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$26,976/yr
NOI
$14,090/yr
Net Cash Flow
-$234/mo
Cash Margin
-10.4%1
Cash Flow Index
0.6/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo73
Risk Index
35.6/ 100

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

Comparables

Properties near 38 Joe Shuster Way 103

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.