125 Harrison Street, Toronto C01

$1,228,000
125 Harrison Street

$1,228,000

New
17d
Att/Row/Townhouse3-Storey

125 Harrison Street, Toronto C01

Total Monthly Obligation $5,930

Beds
4
Baths
2
Park
2
Sqft
1100-1500
DOM
17d
Score
16
Yield
4.0%
Cash on Cash
-6.7%
Cap Rate
3.1%
5Y IRR
10.3%
10Y IRR
10.5%
Property Type-Att/Row/Townhouse
MLS® Number-C13865474
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-13.17 × 130 ft
Listed on site-Oct 6, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$7,224 (2026)
Parking-2 - None
Basement-Finished
Heating-Baseboard (Electric)
Brokerage-HOMELIFE NEW WORLD REALTY INC.
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-TBA
Neighbourhood-Trinity-Bellwoods
Title-Residential Freehold

No agent assigned

Attention Investors & End Users! Rare opportunity to own a freehold townhouse in the heart of downtown Toronto featuring two legal self-contained residential units. This income-generating property offers two separate hydro meters, making it ideal for multi-generational living or rental investment. The upper and lower units each feature 2 bedrooms, a full kitchen, and a full bathroom, providing excellent flexibility and strong rental potential. Well-maintained and thoughtfully configured for maximum functionality. Enjoy the convenience of 2 rear parking spaces and an unbeatable downtown location just steps to transit, parks, schools, shopping, restaurants, and all urban amenities. A turnkey investment with excellent cash flow potential in one of Toronto's most desirable neighbourhoods.

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

Closing Costs

Mortgage Amount
$982,400
Land Transfer Taxes$21,035
Legal Fees (Est.)
$
Total cash required for closing$268,135

Total Monthly Obligation

$5,930/mo
Mortgage $4,953
Monthly Loss $4,627
Principal$1,303
Interest$3,650
Property Tax$602
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.5%20
10-Year IRR
8.6%
Returns Index
11.5/ 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
$48,828/yr
NOI
$32,221/yr
Net Cash Flow
-$2,268/mo
Cash Margin
-55.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.3/ 100

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

Comparables

Properties near 125 Harrison Street

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.