222 The Esplanade 419, Toronto C08

$425,000
222 The Esplanade 419

$425,000

New
22d
Condo Apartment1 Storey/Apt

222 The Esplanade 419, Toronto C08

Total Monthly Obligation $2,759

Bed+Den
2+1
Baths
1
Park
0
Sqft
500-599
DOM
22d
Score
19
Yield
6.3%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Condo Apartment
MLS® Number-C13853068
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 1, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,074 (2025)
Maintenance-$671.93/mo
Locker-None
Parking-Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-REAL ESTATE HOMEWARD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete Poured
Possession-vacant
Neighbourhood-Waterfront Communities C8
Title-Residential Condo & Other

No agent assigned

Park views, south-facing light and fresh new feel in the heart of downtown Toronto! Suite 419 at 222 The Esplanade offers approximately 500-599 sq. ft. of bright, well-planned living space with an open-concept living and dining area, freshly painted interiors and select new appliances. Floor-to-ceiling windows in both the bathroom and den overlook the park, bringing in beautiful natural light and serene green outlook. A generous walk-in closet adds valuable storage to this thoughtfully designed new home. Steps to St. Lawrence Market, the Distillery District, restaurants, cafes, parks, transit and the waterfront. A fantastic opportunity to enjoy the best of downtown living in a bright, move-in-ready suite.

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

Closing Costs

Mortgage Amount
$340,000
Land Transfer Taxes$4,975
Legal Fees (Est.)
$
Total cash required for closing$91,475

Total Monthly Obligation

$2,759/mo
Mortgage $1,714
Monthly Loss $2,308
Principal$451
Interest$1,263
Property Tax$173
Condo Fees$672
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.7%1
5-Year IRR
8.3%25
10-Year IRR
9.5%
Returns Index
13.5/ 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
$26,964/yr
NOI
$11,730/yr
Net Cash Flow
-$737/mo
Cash Margin
-32.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
28.0/ 100

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

Comparables

Properties near 222 The Esplanade 419

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.