68 Abell Street 538, Toronto C01

$620,000
68 Abell Street 538

$620,000

New
23d
Condo ApartmentApartment

68 Abell Street 538, Toronto C01

Total Monthly Obligation $3,559

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
600-699
DOM
23d
Score
17
Yield
4.9%
Cash on Cash
-7.6%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Condo Apartment
MLS® Number-C13857166
Beds-2
Bathrooms-2
Size-600-699 sqft
Listed on site-Sep 30, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,700.94 (2026)
Maintenance-$633.14/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Other)
Brokerage-HARVEY KALLES REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-With Or Without Tenants
Neighbourhood-Little Portugal
Title-Residential Condo & Other

No agent assigned

EXPENSIVELY RENOVATED Including Kitchen, Both Bathrooms, & Flooring. We Are Located Near Trinity Bellwoods Park, St. Joseph's Hospital, Shopping, Night Life, TTC, Sunnyside Park, Not Too Far From Lake Ontario (Not Lake America!!), And The Gardner Expressway. There Is A Garage, 2 Balconies, And Amenities Include 2 Guest Suites, Rooftop Deck With Bar-B-Qs, Gym & A Concierge. Living Here Will Be A Dream!

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

Closing Costs

Mortgage Amount
$496,000
Land Transfer Taxes$8,875
Legal Fees (Est.)
$
Total cash required for closing$134,375

Total Monthly Obligation

$3,559/mo
Mortgage $2,501
Monthly Loss $2,901
Principal$658
Interest$1,843
Property Tax$225
Condo Fees$633
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.6%16
10-Year IRR
8.0%
Returns Index
9.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$30,096/yr
NOI
$14,388/yr
Net Cash Flow
-$1,302/mo
Cash Margin
-51.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
22.3/ 100

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

Comparables

Properties near 68 Abell Street 538

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.