777 Steeles Avenue W 204, Toronto C07

$528,000
777 Steeles Avenue W 204

$528,000

New
19d
Condo ApartmentApartment

777 Steeles Avenue W 204, Toronto C07

Total Monthly Obligation $3,452

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
800-899
DOM
19d
Score
19
Yield
6.6%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.2%
Property Type-Condo Apartment
MLS® Number-C13859662
Bed+Den-3+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 4, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$2,299.96 (2025)
Maintenance-$930.63/mo
Locker-Owned
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-FIRST CLASS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Newtonbrook West
Title-Residential Condo & Other

No agent assigned

Freshly Painted! Spacious 2-Bedroom + Den Suite With Parking In Convenient Toronto Location. Set In A Quiet, Well-Maintained Building, This Thoughtfully Designed Home Offers A Functional Layout For Ultimate Comfort. The Suite Features 9-Foot Ceilings, Floor-To-Ceiling Windows, Granite Countertops, Ensuite Laundry, Shangri-La Blinds, And A Large Private Balcony - Perfect For Relaxing Or Entertaining. Enjoy Unparalleled Convenience With TTC, YRT, And VIVA Transit Right At Your Doorstep, Along With Easy Access To Yonge Street, Highways, And York University. Close To Restaurants, Shopping, Grocery Stores, Banks, Cafés, And Everyday Amenities.

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

Closing Costs

Mortgage Amount
$422,400
Land Transfer Taxes$7,035
Legal Fees (Est.)
$
Total cash required for closing$114,135

Total Monthly Obligation

$3,452/mo
Mortgage $2,130
Monthly Loss $2,892
Principal$560
Interest$1,569
Property Tax$192
Condo Fees$931
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
9.0%29
10-Year IRR
10.1%
Returns Index
15.6/ 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
$35,004/yr
NOI
$15,636/yr
Net Cash Flow
-$827/mo
Cash Margin
-28.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
23.7/ 100

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

Comparables

Properties near 777 Steeles Avenue W 204

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.