170 Bayview Avenue 301, Toronto C08

$538,800
170 Bayview Avenue 301

$538,800

New
23d
Condo ApartmentApartment

170 Bayview Avenue 301, Toronto C08

Total Monthly Obligation $3,173

Bed+Den
2+1
Baths
1
Park
0
Sqft
600-699
DOM
23d
Score
19
Yield
5.6%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Condo Apartment
MLS® Number-C13850746
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 30, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,862.07 (2026)
Maintenance-$560.69/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX PLUS CITY TEAM INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Moss Park
Title-Residential Condo & Other

No agent assigned

Contemporary 1-bedroom plus enclosed den suite at the award-winning River City 3, offering approximately 664 sq. ft. of thoughtfully designed living space and impressive CN Tower views from both the bedroom and living room. Expansive floor-to-ceiling windows fill the open-concept living and dining areas with natural light, while the sleek linear kitchen features built-in appliances, customized pantry storage, and modern cabinetry. The generously sized bedroom is enhanced by a customized wall-to-wall closet. Fully enclosed for privacy, the versatile den is ideal as a second bedroom, guest room, or dedicated home office. A full bathroom and ensuite laundry complete the functional layout. The building currently under construction within the CN Tower sightline is planned at only 12 storeys-the same height as the neighbouring building-helping preserve the suite's CN Tower view upon completion. Residents enjoy outstanding amenities, including an outdoor rooftop pool and sun deck, fully equipped fitness centre, stylish party room, guest suites, 24-hour concierge, visitor parking, and an exclusive off-leash dog park. Ideally situated where King Street meets Queen Street, steps from Corktown Common, waterfront trails, TTC streetcar service, cafés, restaurants, shops, the newly created Biidaasige Park and Cherry Beach area, and everyday conveniences, with easy access to the future TTC and GO station, Distillery District, Riverdale, Leslieville, downtown core, and DVP. An exceptional opportunity to experience contemporary urban living in one of Toronto's most architecturally distinctive communities.

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

Closing Costs

Mortgage Amount
$431,040
Land Transfer Taxes$7,251
Legal Fees (Est.)
$
Total cash required for closing$116,511

Total Monthly Obligation

$3,173/mo
Mortgage $2,173
Monthly Loss $2,601
Principal$572
Interest$1,601
Property Tax$239
Condo Fees$561
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.5%26
10-Year IRR
9.5%
Returns Index
14.0/ 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
$30,312/yr
NOI
$15,290/yr
Net Cash Flow
-$899/mo
Cash Margin
-35.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
25.1/ 100

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

Comparables

Properties near 170 Bayview Avenue 301

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.