100 Hayden Street 705, Toronto C08

$499,000
100 Hayden Street 705

$499,000

New
18d
Condo ApartmentApartment

100 Hayden Street 705, Toronto C08

Total Monthly Obligation $3,127

Bed+Den
2+1
Baths
1
Park
1
Sqft
500-599
DOM
18d
Score
17
Yield
5.6%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Condo Apartment
MLS® Number-C13862260
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,609 (2025)
Maintenance-$697/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-Real Capital Group Inc.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Roof-Flat
Possession-TBD
Neighbourhood-Church-Yonge Corridor
Title-Residential Condo & Other

No agent assigned

Exceptional Renovated Luxury Boutique Condo in a Prime Downtown Location. Nestled on a quiet cul-de-sac, just steps from Yorkville, Bloor Street's world-class shopping and dining, the Bloor subway line, and the downtown core. This bright and spacious 1-bedroom + den suite includes parking and showcases stunning unobstructed views that flood the unit with natural light throughout the day. The thoughtfully designed open-concept floor plan features a modern kitchen with granite countertops and a breakfast bar, flowing seamlessly into the spacious living and dining area with a walk-out to a private balcony. A rare opportunity to enjoy boutique condo living in one of Toronto's most prestigious and vibrant neighbourhoods. A must-see!

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$3,127/mo
Mortgage $2,013
Monthly Loss $2,598
Principal$530
Interest$1,483
Property Tax$217
Condo Fees$697
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.6%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
$27,912/yr
NOI
$11,748/yr
Net Cash Flow
-$1,034/mo
Cash Margin
-44.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
24.8/ 100

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

Comparables

Properties near 100 Hayden Street 705

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.