100 Coe Hill Drive 108, Toronto W01

$480,000
100 Coe Hill Drive 108

$480,000

New
8d
Co-Ownership Apartment1 Storey/Apt

100 Coe Hill Drive 108, Toronto W01

Total Monthly Obligation $2,859

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
8d
Score
21
Yield
6.5%
Cash on Cash
-0.9%
Cap Rate
4.4%
5Y IRR
14.8%
10Y IRR
14.0%
Property Type-Co-Ownership Apartment
MLS® Number-W14081924
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 15, 2026
Style-1 Storey/Apt
Building Type-Co-Ownership Apartment
Maintenance-$723/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Radiant (Gas)
Brokerage-KELLER WILLIAMS PORTFOLIO REALTY
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick Front
Possession-30-60 days
Neighbourhood-High Park-Swansea
Title-Residential Condo & Other

No agent assigned

Welcome To Prime Bloor West Village/Swansea Location. Spacious 2 Bedroom Suite Offers Functional Open Concept Living/Dining Area With A Walk-Out To West Facing Balcony Perfect For Enjoying Afternoon Sun. This Suite is Airy, Welcoming And Meticulously Maintained. Leafy Treetop Views Feel Like A Private Nest In The City. Large Primary Bedroom With Walk-In Closet. Lots Of Storage. Locker Conveniently Located On The Same Floor Just Down The Hall. Updated Electrical Panel (2023) 8-Breaker 220V. Heat Pump Ductless Split-Type Air Conditioner (2023). Perfectly Positioned Between Bloor West Village, High Park And Water Fron Bike Trails, Close the TTC, Walking Distance to Jane Subway Station. This Is Affordable Living In An Amazing Neighborhood. Board Approval For Renovations Of Lobby And Common Areas With Funds From 2026 Budget.

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

Closing Costs

Mortgage Amount
$384,000
Land Transfer Taxes$6,075
Legal Fees (Est.)
$
Total cash required for closing$103,575

Total Monthly Obligation

$2,859/mo
Mortgage $1,936
Monthly Loss $2,350
Principal$510
Interest$1,427
Condo Fees$723
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-6.0%2
5-Year IRR
11.1%43
10-Year IRR
11.6%
Returns Index
22.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$31,248/yr
NOI
$17,047/yr
Net Cash Flow
-$516/mo
Cash Margin
-19.8%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
28.8/ 100

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

Comparables

Properties near 100 Coe Hill Drive 108

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.