33 Shore Breeze Drive 1801, Toronto W06

$539,800
33 Shore Breeze Drive 1801

$539,800

New
14d
Condo ApartmentApartment

33 Shore Breeze Drive 1801, Toronto W06

Total Monthly Obligation $3,289

Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
14d
Score
18
Yield
5.5%
Cash on Cash
-6.3%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Condo Apartment
MLS® Number-W13883724
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 9, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$2,869.74 (2026)
Maintenance-$672.28/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-immediate/TBA
Neighbourhood-Mimico
Title-Residential Condo & Other

No agent assigned

Sweeping lake views, spectacular sunsets and sleek design define this bright 1-bedroom suite at Jade Waterfront Condos. Floor-to-ceiling windows and 620 sq. ft. of open-concept living extends onto a 30-foot balcony offering an additional 144 sq. ft. of outdoor space.Clean-lined cabinetry, stainless steel appliances and engineered hardwood floors create a refined, modern interior. The spacious bedroom features balcony access, Hunter Douglas blackout blinds and an oversized walk-in closet. A marble bathroom with a deep soaker tub, dedicated media/work alcove and full-sized in-suite laundry complete the space. Includes parking and a conveniently located locker directly behind the parking space.Resort-style amenities include a 24-hour concierge, outdoor pool, gym, BBQ area, virtual golf, theatre, party room, guest suites, billiards lounge and pet grooming station. Waterfront trails, cafés, restaurants, groceries and transit are all steps away.

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

Closing Costs

Mortgage Amount
$431,840
Land Transfer Taxes$7,271
Legal Fees (Est.)
$
Total cash required for closing$116,731

Total Monthly Obligation

$3,289/mo
Mortgage $2,177
Monthly Loss $2,716
Principal$573
Interest$1,604
Property Tax$239
Condo Fees$672
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.3%20
10-Year IRR
8.7%
Returns Index
11.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$29,844/yr
NOI
$13,523/yr
Net Cash Flow
-$1,051/mo
Cash Margin
-42.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
24.0/ 100

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

Comparables

Properties near 33 Shore Breeze Drive 1801

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.