60 Heintzman Street 1217, Toronto W02

$399,000
60 Heintzman Street 1217

$399,000

New
3d
Condo ApartmentApartment

60 Heintzman Street 1217, Toronto W02

Total Monthly Obligation $2,248

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
0-499
DOM
3d
Score
22
Yield
6.0%
Cash on Cash
-1.0%
Cap Rate
4.4%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Condo Apartment
MLS® Number-W14097066
Beds-1
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,722.92 (2025)
Maintenance-$294.95/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE SERVICES LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-T.B.D
Neighbourhood-Junction Area
Title-Residential Condo & Other

No agent assigned

First-Time Home Buyers - Great Value For This Trendy Junction Area Location, 1 Bedroom, 1 Bathroom Suite Offers a Cozy Space Featuring New Luxury Vinyl Plank Flooring, A 4-Pc Bathroom, a sleek Open Concept Kitchen to Living Area, The Bedroom is Separated By French Doors & offers Privacy, 2 Sets of Cabinets & a Lovely Unobstructed View from the 12th floor. Ensuite Laundry features Brand New Front Loading Washer & Dryer. Enjoy Being Part Of A Fabulous Community, Just steps to Great shops, Dining & Entertainment On Dundas St West. Conveniently located near to the Up Express (8 Mins To Union), TTC & more...

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

Closing Costs

Mortgage Amount
$319,200
Land Transfer Taxes$4,460
Legal Fees (Est.)
$
Total cash required for closing$85,760

Total Monthly Obligation

$2,248/mo
Mortgage $1,609
Monthly Loss $1,824
Principal$424
Interest$1,186
Property Tax$144
Condo Fees$295
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.3%2
5-Year IRR
10.8%41
10-Year IRR
11.3%
Returns Index
21.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$23,976/yr
NOI
$13,916/yr
Net Cash Flow
-$450/mo
Cash Margin
-22.5%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo73
Risk Index
34.1/ 100

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

Comparables

Properties near 60 Heintzman Street 1217

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.