20 Tubman Avenue 607, Toronto C08

$600,000
20 Tubman Avenue 607

$600,000

New
23d
Condo ApartmentApartment

20 Tubman Avenue 607, Toronto C08

Total Monthly Obligation $3,823

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
23d
Score
16
Yield
5.6%
Cash on Cash
-7.7%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.8%
Property Type-Condo Apartment
MLS® Number-C13851190
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Sep 30, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$6,170 (2026)
Maintenance-$689/mo
Locker-Owned
Parking-1 - None
Basement-None
Heating-Forced Air (Electric)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Regent Park
Title-Residential Condo & Other

No agent assigned

Developed by Daniels, this is corner unit. A modern open concept layout with beautiful views of the Toronto skyline. 9' Ceiling. Minutes to Regent park, Aquatic centre, running track, restaurant, pharmacy and much more. Awesome amenities in budiling. Move in condition.

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

Closing Costs

Mortgage Amount
$480,000
Land Transfer Taxes$8,475
Legal Fees (Est.)
$
Total cash required for closing$129,975

Total Monthly Obligation

$3,823/mo
Mortgage $2,420
Monthly Loss $3,187
Principal$637
Interest$1,783
Property Tax$514
Condo Fees$689
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%16
10-Year IRR
8.0%
Returns Index
9.0/ 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
$33,564/yr
NOI
$13,370/yr
Net Cash Flow
-$1,306/mo
Cash Margin
-46.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
21.0/ 100

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

Comparables

Properties near 20 Tubman Avenue 607

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.