161 Roehampton Avenue 228, Toronto C10

$435,000
161 Roehampton Avenue 228

$435,000

New
15d
Condo ApartmentApartment

161 Roehampton Avenue 228, Toronto C10

Total Monthly Obligation $2,521

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
15d
Score
21
Yield
6.1%
Cash on Cash
-1.9%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.4%
Property Type-Condo Apartment
MLS® Number-C14004018
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,102.43 (2026)
Maintenance-$391.04/mo
Locker-Owned
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-HIGHGATE PROPERTY INVESTMENTS BROKERAGE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Vacant, Immediate
Neighbourhood-Mount Pleasant West
Title-Residential Condo & Other

No agent assigned

Bright & Stunning 1 Bed, 1 Bath @ Yonge & Eglinton. Premium & Modern Finishes. Open Concept Floorplan With Functional Layout. Updated Kitchen Including Track Lights, Backsplash, Integrated Appliances & Deep Basin Sink. Beautiful Bathroom With Full-Sized Tub, Large Vanity, Elongated Toilet & Storage Space. Master Includes Natural Sunlight, Large Closet & Large Windows. Combined Living & Dining Spaces - Perfect For Working From Home. Ideal Location! Yonge/Eg! Minutes To Transit, Restaurants, Cinemas.

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

Closing Costs

Mortgage Amount
$348,000
Land Transfer Taxes$5,175
Legal Fees (Est.)
$
Total cash required for closing$93,675

Total Monthly Obligation

$2,521/mo
Mortgage $1,755
Monthly Loss $2,059
Principal$462
Interest$1,293
Property Tax$175
Condo Fees$391
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.2%37
10-Year IRR
10.9%
Returns Index
19.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$26,328/yr
NOI
$14,500/yr
Net Cash Flow
-$546/mo
Cash Margin
-24.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
31.1/ 100

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

Comparables

Properties near 161 Roehampton Avenue 228

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.