21 Widmer Street 1702, Toronto C01

$838,000
21 Widmer Street 1702

$838,000

New
18d
Condo ApartmentApartment

21 Widmer Street 1702, Toronto C01

Total Monthly Obligation $4,702

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
18d
Score
16
Yield
4.7%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Condo Apartment
MLS® Number-C13864240
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,784 (2025)
Maintenance-$806.41/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Stunning Corner unit Condo At Cinema Tower 985 Sq Ft (858 Sqft+2 Balconies) located in the heart of The Entertainment & Financial District. North/West corner views. Windows Floor To Ceiling, Designer Gourmet built-in Miele appliances Kitchen W/Quartz counter top,peninsula-Island overlooking Living and dining large windows for natural lights. Brand New plank flooring throughout. Primary Bed w/4 piece bath+private balcony & double closet, Flr-Ceiling windows. Short walk to Bay street the financial district. Steps to sunway, shopping and hospitals.

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

Closing Costs

Mortgage Amount
$670,400
Land Transfer Taxes$13,235
Legal Fees (Est.)
$
Total cash required for closing$182,335

Total Monthly Obligation

$4,702/mo
Mortgage $3,380
Monthly Loss $3,812
Principal$890
Interest$2,491
Property Tax$315
Condo Fees$806
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.6%0
5-Year IRR
6.6%17
10-Year IRR
8.1%
Returns Index
9.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$39,504/yr
NOI
$19,693/yr
Net Cash Flow
-$1,739/mo
Cash Margin
-52.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.494
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.2/ 100

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

Comparables

Properties near 21 Widmer Street 1702

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.