3 Navy Wharf Court 2603, Toronto C01

$729,900
3 Navy Wharf Court 2603

$729,900

New
24d
Condo ApartmentApartment

3 Navy Wharf Court 2603, Toronto C01

Total Monthly Obligation $4,204

Bed+Den
2+1
Baths
1
Park
2
Sqft
600-699
DOM
24d
Score
15
Yield
4.2%
Cash on Cash
-11.0%
Cap Rate
2.2%
5Y IRR
7.0%
10Y IRR
7.9%
Property Type-Condo Apartment
MLS® Number-C13841806
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$3,069.25 (2026)
Maintenance-$804.01/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Other)
Brokerage-RE/MAX PROFESSIONALS INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Experience Downtown Living with Unparalleled Lake & City Views!Welcome to this sun drenched south-west facing corner suite, where natural light, stylish design and breathtaking Lake Ontario and city views come together. Recently renovated with a sophisticated, architecturally designed open-concept layout, this home features dramatic floor-to-ceiling windows, custom blinds, pot lights throughout & a beautifully appointed kitchen with quartz countertops & expanded cabinetry for ample storage. The spacious den offers exceptional versatility & is perfect as a private home office or guest room. Step outside to your south-facing balcony and take in beautiful lake vistas. Enjoy the convenience of ensuite laundry and two parking spaces, along with an impressive selection of resort-style building amenities, including an indoor pool, hot tub, indoor bowling, basketball, tennis & squash courts, pool table, ping pong and much more. Ideally situated in the heart of downtown, just steps from transit, Rogers Centre, CN Tower and Scotiabank Arena. This beautifully renovated one-of-a-kind suite offers the space, views and lifestyle you've been waiting for. Masterfully designed by renowned Toronto architect Frank Bandiera, this exceptional, one-of-a-kind residence is a true testament to timeless design, impeccable proportions and enduring craftsmanship. Surrounded by entertainment, dining, sports and everything downtown Toronto has to offer.

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

Closing Costs

Mortgage Amount
$583,920
Land Transfer Taxes$11,073
Legal Fees (Est.)
$
Total cash required for closing$158,553

Total Monthly Obligation

$4,204/mo
Mortgage $2,944
Monthly Loss $3,429
Principal$775
Interest$2,169
Property Tax$256
Condo Fees$804
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.7%0
5-Year IRR
4.3%9
10-Year IRR
6.3%
Returns Index
5.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$30,492/yr
NOI
$12,325/yr
Net Cash Flow
-$1,917/mo
Cash Margin
-75.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
19.1/ 100

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

Comparables

Properties near 3 Navy Wharf Court 2603

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.