28 Widmer Street 4921, Toronto C01

$480,000
28 Widmer Street 4921

$480,000

New
16d
Condo ApartmentApartment

28 Widmer Street 4921, Toronto C01

Total Monthly Obligation $2,757

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
16d
Score
20
Yield
5.8%
Cash on Cash
-3.2%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.6%
Property Type-Condo Apartment
MLS® Number-C13874684
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,708.61 (2026)
Maintenance-$395.06/mo
Locker-None
Parking-Underground
Basement-None
Heating-Fan Coil (Other)
Brokerage-NORDALE REALTY & ASSOCIATES INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-60-89 days
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Experience sophisticated urban living in this stunning 1-bedroom residence, ideally located in the heart of Toronto's vibrant Entertainment District. Flooded with natural light and showcasing beautiful south-facing views, this thoughtfully designed suite features stylish finishes throughout. Residents enjoy an exceptional array of amenities, including a fitness centre, pool, and 24-hour concierge service. Just steps from Toronto's finest restaurants, theatres, shopping, entertainment, and nightlife, this address truly places you at the centre of it all. Presenting an attractive investment opportunity, the suite is currently leased at $2,250 per month, offering immediate rental income with future flexibility. With its prime downtown location, low monthly maintenance fees, elegant design, and strong rental appeal, this residence offers an excellent combination of sophisticated city living and investment potential in one of Toronto's most sought-after neighbourhoods.

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

Closing Costs

Mortgage Amount
$384,000
Land Transfer Taxes$6,075
Legal Fees (Est.)
$
Total cash required for closing$103,575

Total Monthly Obligation

$2,757/mo
Mortgage $1,936
Monthly Loss $2,247
Principal$510
Interest$1,427
Property Tax$226
Condo Fees$395
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.0%1
5-Year IRR
9.5%32
10-Year IRR
10.3%
Returns Index
17.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$27,612/yr
NOI
$15,001/yr
Net Cash Flow
-$686/mo
Cash Margin
-29.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
28.6/ 100

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

Comparables

Properties near 28 Widmer Street 4921

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.