25 Richmond Street E 803, Toronto C08

$759,990
25 Richmond Street E 803

$759,990

New
24d
Condo ApartmentApartment

25 Richmond Street E 803, Toronto C08

Total Monthly Obligation $4,574

HausQ Valuation Report
Beds
2
Baths
2
Park
0
Sqft
800-899
DOM
24d
Score
16
Yield
5.1%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Condo Apartment
MLS® Number-C13840766
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$6,000 (2026)
Maintenance-$808.68/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SKYLETTE MARKETING REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-FLEXIBLE
Neighbourhood-Church-Yonge Corridor
Title-Residential Condo & Other

No agent assigned

Corner 2 Bedroom + Media Residence At Yonge + Rich Offering 843 Sq Ft Of Sophisticated Living Space, 2 Full Baths, A Locker + 2 Separate Oversized Balconies. Enjoy Clear Southeast City Views Through Floor-To-Ceiling Windows, Filling The Suite With Abundant Natural Light. The Primary Bedroom Features Its Own Private Balcony, Creating A Rare Indoor-Outdoor Retreat. Thoughtfully Designed With Soaring Ceilings, A Gourmet Kitchen + Spa-Inspired Baths. An Exceptional Downtown Location Just Steps To The Subway, PATH, Eaton Centre, Financial + Entertainment Districts, Dining, Shopping + More. Luxury Urban Living In The Heart Of Toronto!

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

Closing Costs

Mortgage Amount
$607,992
Land Transfer Taxes$11,675
Legal Fees (Est.)
$
Total cash required for closing$165,173

Total Monthly Obligation

$4,574/mo
Mortgage $3,066
Monthly Loss $3,768
Principal$807
Interest$2,259
Property Tax$500
Condo Fees$809
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.1%0
5-Year IRR
6.3%15
10-Year IRR
7.9%
Returns Index
8.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$38,988/yr
NOI
$16,985/yr
Net Cash Flow
-$1,650/mo
Cash Margin
-50.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.4/ 100

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

Comparables

Properties near 25 Richmond Street E 803

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.