117 Broadway Avenue 2502, Toronto C10

$759,000
117 Broadway Avenue 2502

$759,000

New
17d
Condo ApartmentApartment

117 Broadway Avenue 2502, Toronto C10

Total Monthly Obligation $4,067

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
17d
Score
17
Yield
4.7%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Condo Apartment
MLS® Number-C13869850
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,151 (2026)
Maintenance-$626.61/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Immediate
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

Experience elevated living at Line 5 Condos, one of Midtown Toronto's most exciting new developments. This brand new, never-lived-in 2-bedroom, 2-bathroom suite offers 879 sq.ft. total, including 770 sq. ft. of thoughtfully designed interior space and a 109 sq.ft. balcony, plus the added convenience of parking and locker. Bright and airy with an abundance of natural light, this suite is perfectly paired with a truly impressive resort-inspired amenity collection, including an outdoor pool, spa and wellness facilities, state-of-the-art fitness spaces, elegant party and entertaining lounges, outdoor dining and BBQ areas, pet spa and 24-hour concierge. Set in the heart of Yonge & Eglinton, this prime Midtown location puts top restaurants, cafés, shops, transit, and daily essentials right at your doorstep, with seamless access to both the Yonge subway line and the Eglinton Crosstown LRT.

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

Closing Costs

Mortgage Amount
$607,200
Land Transfer Taxes$11,655
Legal Fees (Est.)
$
Total cash required for closing$164,955

Total Monthly Obligation

$4,067/mo
Mortgage $3,062
Monthly Loss $3,262
Principal$806
Interest$2,256
Property Tax$179
Condo Fees$627
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.6%21
10-Year IRR
8.8%
Returns Index
11.8/ 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
$35,568/yr
NOI
$19,941/yr
Net Cash Flow
-$1,400/mo
Cash Margin
-47.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.5/ 100

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

Comparables

Properties near 117 Broadway Avenue 2502

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.