21 Widmer Street 3701, Toronto C01

$759,900
21 Widmer Street 3701

$759,900

New
23d
Condo Apartment1 Storey/Apt

21 Widmer Street 3701, Toronto C01

Total Monthly Obligation $4,325

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
1
Sqft
600-699
DOM
23d
Score
15
Yield
4.1%
Cash on Cash
-10.8%
Cap Rate
2.3%
5Y IRR
7.1%
10Y IRR
8.0%
Property Type-Condo Apartment
MLS® Number-C13842616
Bed+Den-2+1
Bathrooms-2
Size-600-699 sqft
Listed on site-Sep 30, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-11-15
Taxes-$3,913 (2026)
Maintenance-$734/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 MILLER REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Welcome to Cinema Tower! Located in the heart of Toronto's vibrant Entertainment District, this bright and spacious 1 Bedroom + Den, 2 Full Bathroom suite offers approximately 692 sq. ft. of interior living space plus a 99 sq. ft. balcony with breathtaking panoramic city and lake views from the 37th floor.Featuring 9-ft ceilings, hardwood flooring throughout, large foyer closet , and a gorgeous modern kitchen with quartz countertops, ceramic backsplash and built-in appliances. The versatile den can easily function as a second bedroom, home office or guest room. Includes 1 parking space and 1 locker.The unit is vacant, freshly professionally painted and professionally cleaned, and ready for immediate occupancy. Residents enjoy exceptional amenities including a fully equipped gym, spa, full-size basketball court, party room/lounge, outdoor terrace with BBQs, movie theatre, guest suite, visitor parking and 24-hour concierge. Amenities are conveniently located on the 6th floor.Unbeatable downtown location, steps to restaurants, entertainment, Financial District, TTC, University of Toronto, OCAD University and Toronto Metropolitan University. Enjoy the best of downtown living at Cinema Tower!

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

Closing Costs

Mortgage Amount
$607,920
Land Transfer Taxes$11,673
Legal Fees (Est.)
$
Total cash required for closing$165,153

Total Monthly Obligation

$4,325/mo
Mortgage $3,065
Monthly Loss $3,519
Principal$807
Interest$2,259
Property Tax$326
Condo Fees$734
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.7%11
Cash-on-Cash
-14.5%0
5-Year IRR
4.4%9
10-Year IRR
6.4%
Returns Index
6.0/ 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
$31,428/yr
NOI
$13,164/yr
Net Cash Flow
-$1,968/mo
Cash Margin
-75.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.363
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
18.8/ 100

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

Comparables

Properties near 21 Widmer Street 3701

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.