386 Yonge Street 4206, Toronto C01

$450,000
386 Yonge Street 4206

$450,000

New
18d
Condo ApartmentApartment

386 Yonge Street 4206, Toronto C01

Total Monthly Obligation $2,700

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
18d
Score
20
Yield
6.1%
Cash on Cash
-2.9%
Cap Rate
3.9%
5Y IRR
13.2%
10Y IRR
12.8%
Property Type-Condo Apartment
MLS® Number-C13860592
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,054.05 (2026)
Maintenance-$430.14/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE LANDMARK REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Other
Possession-Tba
Neighbourhood-Bay Street Corridor
Title-Residential Condo & Other

No agent assigned

Spacious And Bright 1 Bed + 1 Bath, with Soaring Unobstructed 42th Floor City Views @ Aura at College Park. 518sf, 9' Ceilings, Floor-To-Ceiling Windows. Amenities Include Outdoor Terrace with BBQs, Party Room, Cyber-Lounge, Billiards Room, Guest Suites, 24Hr Security. Direct Access To TTC Subway. Walk Score 100 - Steps/Mins To Planet Fitness, Starbucks, Farm Boy, Rexall, LCBO, Banks, Restaurants, Bars, Shopping, Entertainment, Eaton Centre, Vibrant Yonge St, Everything. Walk to U of T, TMU (Ryerson), Bay St Financial District, Hospital District, More.

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

Closing Costs

Mortgage Amount
$360,000
Land Transfer Taxes$5,475
Legal Fees (Est.)
$
Total cash required for closing$96,975

Total Monthly Obligation

$2,700/mo
Mortgage $1,815
Monthly Loss $2,222
Principal$478
Interest$1,338
Property Tax$255
Condo Fees$430
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.0%1
5-Year IRR
9.5%32
10-Year IRR
10.3%
Returns Index
17.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$27,408/yr
NOI
$14,051/yr
Net Cash Flow
-$644/mo
Cash Margin
-28.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo61
Risk Index
29.1/ 100

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

Comparables

Properties near 386 Yonge Street 4206

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.