1 Balmoral Avenue 512, Toronto C02

$615,000
1 Balmoral Avenue 512

$615,000

New
9d
Condo ApartmentApartment

1 Balmoral Avenue 512, Toronto C02

Total Monthly Obligation $3,957

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
9d
Score
15
Yield
4.8%
Cash on Cash
-11.9%
Cap Rate
2.0%
5Y IRR
6.3%
10Y IRR
7.4%
Property Type-Condo Apartment
MLS® Number-C14031048
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,583.34 (2026)
Maintenance-$977.19/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CHESTNUT PARK REAL ESTATE LIMITED
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete, Stucco (Plaster)
Possession-Flexible
Neighbourhood-Yonge-St. Clair
Title-Residential Condo & Other

No agent assigned

All-inclusive with one parking space and one very large locker in the iconic Grande Dame of Summerhill-One Balmoral! This French Chateau architecture sets this condo apart from others in both elegance and luxury. The secret west garden oasis with a waterfall and covered sitting area is a welcoming surprise! The newly redesigned marble lobby entry is a testament to the ongoing pride of ownership of the residents. This immaculate, bright suite answers your 'bucket' list for the perfect pied-à-terre in one of the most sought-after, well-located buildings in prime Summerhill. Two Juliette balconies, wall-to-wall built-in bookcase, Moulded Feature Wall in Bedroom, Wood and travertine marble floors- all demonstrate the quality of construction. Rooms are spacious, with the Primary Bedroom large enough for a King bed. Ample underground parking and guest suites make this ideal for guests. Amenities include a well-equipped gym and spacious, recently renovated party/entertainment area. This building is impeccably maintained and well-managed with a healthy reserve. Enjoy elegant, carefree living at its best!

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

Closing Costs

Mortgage Amount
$492,000
Land Transfer Taxes$8,775
Legal Fees (Est.)
$
Total cash required for closing$133,275

Total Monthly Obligation

$3,957/mo
Mortgage $2,481
Monthly Loss $3,304
Principal$653
Interest$1,828
Property Tax$299
Condo Fees$977
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-16.0%0
5-Year IRR
3.4%7
10-Year IRR
5.8%
Returns Index
4.7/ 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
$29,268/yr
NOI
$8,632/yr
Net Cash Flow
-$1,761/mo
Cash Margin
-72.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.292
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
19.9/ 100

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

Comparables

Properties near 1 Balmoral Avenue 512

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.