60 Bathurst Street 415, Toronto C01

$699,000
60 Bathurst Street 415

$699,000

New
17d
Condo ApartmentApartment

60 Bathurst Street 415, Toronto C01

Total Monthly Obligation $3,823

Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
17d
Score
17
Yield
4.6%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Condo Apartment
MLS® Number-C13868740
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,322.46 (2026)
Maintenance-$526.1/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-FOREST HILL REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete, Metal/Steel Siding
Possession-Owner is flexible as to possession date.
Neighbourhood-Niagara
Title-Residential Condo & Other

No agent assigned

Rare loft-style 1-bedroom + den featuring a private 145 sf terrace in one of Toronto's premier west-end locations. Unit offers 10-ft ceilings, exposed concrete and a highly functional open-concept layout, along with an oversized terrace with BBQ providing a true outdoor extension of the home, perfect for entertaining, cooking, or relaxing. A spacious den makes an ideal home office and work-from-home space. Parking and locker are included. A versatile floor plan is equally suited for singles, couples, or those seeking a west-end pied-a-terre.An unbeatable location just steps from the heart of King West combines proximity to downtown with a neighbourhood atmosphere. Directly adjacent to Equinox, Dark Horse Coffee, Farmboy Grocery, Dollarama, and ONE Hotel. Within a 5-10 minute walk of Loblaws Grocery, The Well, Stacked Market, Waterworks food court, and a future Whole Foods location.Steps from the King streetcar and future King-Bathurst subway station, with easy vehicle access to the QEW. Walking distance to the King West, Queen West, and Ossington restaurant and retail nodes as well as the Financial District, Trinity Bellwoods Park, CN Tower, Rogers Centre, Budweiser Stadium, and Eaton Centre.

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

Closing Costs

Mortgage Amount
$559,200
Land Transfer Taxes$10,455
Legal Fees (Est.)
$
Total cash required for closing$151,755

Total Monthly Obligation

$3,823/mo
Mortgage $2,820
Monthly Loss $3,081
Principal$742
Interest$2,078
Property Tax$277
Condo Fees$526
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.8%17
10-Year IRR
8.2%
Returns Index
10.0/ 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
$32,052/yr
NOI
$16,811/yr
Net Cash Flow
-$1,419/mo
Cash Margin
-53.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
21.2/ 100

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

Comparables

Properties near 60 Bathurst Street 415

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.