501 Adelaide Street W 401, Toronto C01

$829,900
501 Adelaide Street W 401

$829,900

New
17d
Common Element CondoApartment

501 Adelaide Street W 401, Toronto C01

Total Monthly Obligation $4,833

HausQ Valuation Report
Beds
2
Baths
2
Park
0
Sqft
900-999
DOM
17d
Score
17
Yield
5.3%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.6%
Property Type-Common Element Condo
MLS® Number-C13866794
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Common Element Condo
Taxes-$4,589 (2025)
Maintenance-$902.92/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-PSR
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Immediate
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Welcome to the Kingly. A beautiful statement in King West. A classic building built to last. The red brick exterior mimics the heritage building it sits atop. Feel the warmth as soon as you enter the lobby. It was built like a classic but the updated security systems and modern interiors create a perfect blend. This suite boasts a large living area with lots of windows to frame the city view. A full sized kitchen and island make it easy to live and entertain. Both bedrooms have windows and good sized closets.

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

Closing Costs

Mortgage Amount
$663,920
Land Transfer Taxes$13,073
Legal Fees (Est.)
$
Total cash required for closing$180,553

Total Monthly Obligation

$4,833/mo
Mortgage $3,348
Monthly Loss $3,952
Principal$881
Interest$2,467
Property Tax$382
Condo Fees$903
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.6%21
10-Year IRR
8.8%
Returns Index
11.7/ 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
$43,716/yr
NOI
$21,520/yr
Net Cash Flow
-$1,554/mo
Cash Margin
-42.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.2/ 100

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

Comparables

Properties near 501 Adelaide Street W 401

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.