111 Champagne Avenue 611, Dows Lake - Civic Hospital and Area

$339,900
111 Champagne Avenue 611

$339,900

New
21d
Condo ApartmentApartment

111 Champagne Avenue 611, Dows Lake - Civic Hospital and Area

Total Monthly Obligation $2,597

Beds
1
Baths
1
Park
0
Sqft
600-699
DOM
21d
Score
19
Yield
7.8%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Condo Apartment
MLS® Number-X13856680
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,254.87 (2026)
Maintenance-$671.43/mo
Locker-None
Parking-Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-4502 - West Centre Town
Title-Residential Condo & Other

No agent assigned

FALL PROMOTION - GET 2 YEARS OF CONDO FEES PAID FOR YOU AND FURNITURE INCLUDED* Welcome to unit 611 in SoHo Champagne. This 1 bed/1 bath plus study unit has floor to ceiling windows with a stunning view of Dow's Lake, brand new laminate floors throughout, and a gorgeous modern design. The open concept living area makes entertaining a breeze, with plenty of counter space and storage in the kitchen and accompanying island. The bedroom is connected by a sliding privacy door, allowing a fully open-concept living space or a private escape in the evenings. The spa-inspired bathroom features a rainfall shower with glass doors. The SoHo Champagne has amazing amenities like a terrace and patio with a hot tub and barbecue, outdoor pool, a movie theatre, party room with full kitchen and lounge area, meeting room, 3 elevators, underground parking, and a gym. This condominium is located in Little Italy (150m from Dows Lake LRT station), where residents can enjoy dining and fun on the busy streets, or escape to Dow's Lake for time on the water or walks in the gorgeous surrounding parks.

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

Closing Costs

Mortgage Amount
$271,920
Land Transfer Taxes$3,574
Legal Fees (Est.)
$
Total cash required for closing$73,054

Total Monthly Obligation

$2,597/mo
Mortgage $1,371
Monthly Loss $2,236
Principal$361
Interest$1,010
Property Tax$355
Condo Fees$671
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
8.4%25
10-Year IRR
9.7%
Returns Index
13.6/ 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
$26,604/yr
NOI
$9,232/yr
Net Cash Flow
-$602/mo
Cash Margin
-27.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
29.2/ 100

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

Comparables

Properties near 111 Champagne Avenue 611

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.