32 Stadium Road 377, Toronto C01

$995,000
32 Stadium Road 377

$995,000

New
17d
Condo TownhouseMulti-Level

32 Stadium Road 377, Toronto C01

Total Monthly Obligation $5,209

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
17d
Score
16
Yield
4.4%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Condo Townhouse
MLS® Number-C13869102
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 6, 2026
Style-Multi-Level
Building Type-Condo Townhouse
Age-16-30
Taxes-$4,465.75 (2026)
Maintenance-$623.1/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SOTHEBY'S INTERNATIONAL REALTY CANADA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Niagara
Title-Residential Condo & Other

No agent assigned

Tucked within the Marina Townhomes at South Beach enclave and positioned at the quiet, water-side end of the complex, away from the road, this beautifully appointed 2 Bedroom, 2 Bathroom condo townhouse offers a rare combination of privacy, character, and true lakeside proximity - just steps from Lake Ontario and the Waterfront Trail. The home previously underwent a major renovation of both bathrooms and the kitchen, offering a comfortable, functional layout ready for its next owner to make their own. The main level has been thoughtfully opened up, with the kitchen's upper cabinetry removed to create a seamless sightline into the living space, while a convenient powder room completes the main floor. Smart lighting switches and a main-floor smart hub screen add modern convenience throughout. Plank flooring, stainless steel appliances, and granite counters complete the kitchen, which flows into a bright living and dining area with a Juliette balcony, offering lovely sightlines out toward the marina and Lake Ontario. Upstairs, the primary bedroom provides a quiet retreat with a five-piece main bathroom, while a well-proportioned second bedroom completes the upper level. Crowning the home is a private top-floor terrace, finished with tile flooring, artificial turf, and an included fire pit, where panoramic views over the marina, Lake Ontario, and the iconic CN Tower create an idyllic setting for morning coffee or evening entertaining. A prime, deeded parking space located right next to the entry door adds everyday ease and accessibility rarely found in the complex. Residents enjoy monitored communal areas, snow removal and landscaping, visitor parking, and an unbeatable location minutes from Liberty Village, King West, and the streetcar at your door. A wonderful opportunity to embrace lakeside living in one of Toronto's most desirable waterfront communities.

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

Closing Costs

Mortgage Amount
$796,000
Land Transfer Taxes$16,375
Legal Fees (Est.)
$
Total cash required for closing$216,875

Total Monthly Obligation

$5,209/mo
Mortgage $4,014
Monthly Loss $4,153
Principal$1,056
Interest$2,957
Property Tax$372
Condo Fees$623
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.4%
Returns Index
10.8/ 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
$43,716/yr
NOI
$25,001/yr
Net Cash Flow
-$1,930/mo
Cash Margin
-53.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.3/ 100

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

Comparables

Properties near 32 Stadium Road 377

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.