1 The Esplanade Drive 2909, Toronto C08

$559,900
1 The Esplanade Drive 2909

$559,900

New
17d
Condo ApartmentApartment

1 The Esplanade Drive 2909, Toronto C08

Total Monthly Obligation $3,863

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
17d
Score
15
Yield
5.4%
Cash on Cash
-11.4%
Cap Rate
2.1%
5Y IRR
6.7%
10Y IRR
7.7%
Property Type-Condo Apartment
MLS® Number-C13869678
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,763 (2025)
Maintenance-$1,091.32/mo
Locker-Owned
Parking-1 - Other
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/FUTURE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Waterfront Communities C8
Title-Residential Condo & Other

No agent assigned

Location! Location! Location! , Amazing Lake And Island Views, Waterfront Communities, One Parking And Locker Included, Ultra-Modern, Highly Upgraded W/ Premium Materials. 1 Bed Plus Den Suite (Den Can Be Office Or Second Bedroom) With One Parking With South Exposure, Floor-To-Ceiling Windows, 9 Ceiling, Modern Open Concept Kitchen With Granite Counter And S/S Appliances. Hardwood Floor Throughout. Heart Of Downtown Core. Steps To Union Station, Lakeshore, Financial District, St. Lawrence Market.**some are virtually transformed Pictures**

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

Closing Costs

Mortgage Amount
$447,920
Land Transfer Taxes$7,673
Legal Fees (Est.)
$
Total cash required for closing$121,153

Total Monthly Obligation

$3,863/mo
Mortgage $2,258
Monthly Loss $3,269
Principal$594
Interest$1,664
Property Tax$314
Condo Fees$1,091
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-15.9%0
5-Year IRR
3.6%7
10-Year IRR
6.0%
Returns Index
4.9/ 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
$30,300/yr
NOI
$8,011/yr
Net Cash Flow
-$1,591/mo
Cash Margin
-63.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.302
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
20.2/ 100

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

Comparables

Properties near 1 The Esplanade Drive 2909

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.