181 Sterling Road PH12, Toronto C01

$647,000
181 Sterling Road PH12

$647,000

New
9d
Condo ApartmentApartment

181 Sterling Road PH12, Toronto C01

Total Monthly Obligation $3,397

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
600-699
DOM
9d
Score
18
Yield
4.8%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.3%
Property Type-Condo Apartment
MLS® Number-C14031138
Beds-2
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Maintenance-$587.1/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Roof-Flat
Possession-30-120
Neighbourhood-Dufferin Grove
Title-Residential Condo & Other

No agent assigned

Live in the heart of the vibrant Sterling Junction neighbourhood! Welcome to the brand new House of Assembly condos. Suite UPH12 has never been lived in and is a 659-square-foot 2-bedroom, 2-bathroom unit (with parking!) that will make you love where you live. This east-facing unit is filled with natural light and gorgeous city views from your living room and bedroom with Juliette slider doors. You'll love cooking and hosting dinner parties in your modern kitchen with sleek finishes throughout. The living and dining area offers lots of room for your perfect vignette. Locker included for extra storage. Enjoy unmatched convenience with cafes, the Museum of Contemporary Art, Terroni Sterling, Henderson Brewing Company, parks, and more just steps away. Ideally located near TTC transit, GO Transit, and the Bloor UP Express for an easy commute to the city or to the airport in mere minutes. Premium amenities include 24/7 concierge, yoga studio, first-class level fitness centre, rooftop terrace with BBQs, party room, dog run, and bike storage. Welcome home!

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

Closing Costs

Mortgage Amount
$517,600
Land Transfer Taxes$9,415
Legal Fees (Est.)
$
Total cash required for closing$140,315

Total Monthly Obligation

$3,397/mo
Mortgage $2,610
Monthly Loss $2,710
Principal$687
Interest$1,923
Condo Fees$587
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.3%25
10-Year IRR
9.3%
Returns Index
13.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$30,768/yr
NOI
$18,246/yr
Net Cash Flow
-$1,089/mo
Cash Margin
-42.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
23.8/ 100

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

Comparables

Properties near 181 Sterling Road PH12

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.