3000 Bathurst Street PH3, Toronto C04

$789,900
3000 Bathurst Street PH3

$789,900

New
17d
Condo ApartmentApartment

3000 Bathurst Street PH3, Toronto C04

Total Monthly Obligation $5,036

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
1000-1199
DOM
17d
Score
15
Yield
5.1%
Cash on Cash
-10.1%
Cap Rate
2.4%
5Y IRR
7.6%
10Y IRR
8.4%
Property Type-Condo Apartment
MLS® Number-C13866514
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,222.71 (2026)
Maintenance-$1,380.98/mo
Locker-Exclusive
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Exterior-Concrete
Possession-30-59 days
Neighbourhood-Englemount-Lawrence
Title-Residential Condo & Other

No agent assigned

Updated Penthouse Unit - Rare Opportunity, 2 Bedroom, 2 Bathrooms, Incredible Galley Kitchen With Eating Area, Enclosed Balcony Area, Hardwood Floors, California Shutters, Pot Lights, Storage Cedar Closet ****Two Underground Parking Spots + Locker****

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

Closing Costs

Mortgage Amount
$631,920
Land Transfer Taxes$12,273
Legal Fees (Est.)
$
Total cash required for closing$171,753

Total Monthly Obligation

$5,036/mo
Mortgage $3,186
Monthly Loss $4,197
Principal$838
Interest$2,348
Property Tax$269
Condo Fees$1,381
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.1%0
5-Year IRR
4.9%11
10-Year IRR
6.9%
Returns Index
6.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$40,620/yr
NOI
$14,364/yr
Net Cash Flow
-$1,989/mo
Cash Margin
-58.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.383
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
17.0/ 100

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

Comparables

Properties near 3000 Bathurst Street PH3

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.