59 Annie Craig Drive 1202, Toronto W06

$575,000
59 Annie Craig Drive 1202

$575,000

New
9d
Condo ApartmentApartment

59 Annie Craig Drive 1202, Toronto W06

Total Monthly Obligation $3,189

Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
9d
Score
19
Yield
5.2%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.6%
Property Type-Condo Apartment
MLS® Number-W14033322
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$2,722.26 (2025)
Maintenance-$442.43/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX ULTIMATE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-tenanted
Neighbourhood-Mimico
Title-Residential Condo & Other

No agent assigned

Experience resort-style living in the heart of Humber Bay Shores, offering breathtaking, unobstructed views of the Toronto skyline, Lake Ontario and spectacular sunrises. Perfectly situated along the vibrant waterfront, this sun-filled, modern 1-bedroom plus den condo is steps from trendy restaurants, cafés, shops, parks and the scenic Martin Goodman Trail. Featuring 9-foot ceilings, floor-to-ceiling windows, hardwood flooring throughout and fresh paint, this thoughtfully designed suite offers both style and functionality. Unlike many other floor plans, the spacious bedroom is fully enclosed with windows and a traditional door. The versatile den is generously sized and can easily accommodate a dining area, home office or nursery with the addition of a stylish barn door. The contemporary kitchen features built-in appliances, a centre island, quartz countertops, custom backsplash and under-cabinet lighting. Enjoy the convenience of a walkable grocery store, 24-hour Lake Shore streetcar service, nearby GO Transit and easy access to the Gardiner Expressway, Highway 427 and Pearson Airport. Includes one parking space and one locker. An exceptional opportunity to enjoy waterfront living with the best of Toronto at your doorstep!

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

Closing Costs

Mortgage Amount
$460,000
Land Transfer Taxes$7,975
Legal Fees (Est.)
$
Total cash required for closing$124,475

Total Monthly Obligation

$3,189/mo
Mortgage $2,319
Monthly Loss $2,578
Principal$610
Interest$1,709
Property Tax$227
Condo Fees$442
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.5%26
10-Year IRR
9.5%
Returns Index
14.0/ 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
$29,844/yr
NOI
$16,428/yr
Net Cash Flow
-$950/mo
Cash Margin
-38.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
25.1/ 100

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

Comparables

Properties near 59 Annie Craig Drive 1202

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.