3830 Bathurst Street 505, Toronto C06

$599,000
3830 Bathurst Street 505

$599,000

Price Change
20d
Condo ApartmentApartment

3830 Bathurst Street 505, Toronto C06

Total Monthly Obligation $3,707

Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
20d
Score
17
Yield
5.5%
Cash on Cash
-7.1%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.2%
Property Type-Condo Apartment
MLS® Number-C13858766
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 3, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$2,413 (2026)
Maintenance-$889.69/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Clanton Park
Title-Residential Condo & Other

No agent assigned

Stunning 2-bedroom S/E Corner Suite offering 870 sq. ft. of bright, open-concept living. An expansive circular balcony extends your living space outdoors, providing unobstructed CN Tower and city skyline views. Suite highlights - Floor-to-ceiling windows providing exceptional natural light; A well-planned split-bedroom design enhances both privacy and day-to-day functionality; Primary bedroom with walk-in closet and 4-pc ensuite; Modern kitchen with granite counters, stainless steel appliances, breakfast bar and Nimbus water-filtration system; Oversized circular balcony perfect for outdoor dining, lounging and enjoying panoramic city views. Recent Upgrades & Improvements - Freshly painted throughout; Restored bathrooms with new quartz countertop & sink; 3 new faucets, 6 shut-off valves and 5 replaced switches; Added shelving in main washroom, laundry & walk-in closet; Laminate flooring; New Honeywell thermostat & furnace serviced with new actuator & fan coil motor to ensure optimal performance & mirrored closet doors. Building Amenities Include - 24-hour concierge; Ample visitor parking; Newly renovated fitness centres; Sauna & Steam room; Billiards & Party room. Prime Clanton Park Location - Steps to public transit and minutes to Yorkdale Shopping; York Mills & Wilson Heights Subway Stations; Highways 401 & Allen Road; Restaurant, Retail & Places of Worship. Condo measurements as per floor plan. Parking is ideally positioned near the elevator for easy access. ** Walkable, convenient and perfectly connected.** A rare combination of space, layout, upgrades, views and location!

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,707/mo
Mortgage $2,416
Monthly Loss $3,071
Principal$636
Interest$1,780
Property Tax$201
Condo Fees$890
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.8%17
10-Year IRR
8.3%
Returns Index
9.9/ 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
$32,928/yr
NOI
$14,146/yr
Net Cash Flow
-$1,237/mo
Cash Margin
-45.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
21.6/ 100

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

Comparables

Properties near 3830 Bathurst Street 505

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.