15 Beverly Street 306, Toronto C01

$675,000
15 Beverly Street 306

$675,000

New
10d
Common Element CondoLoft

15 Beverly Street 306, Toronto C01

Total Monthly Obligation $4,293

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
600-699
DOM
10d
Score
15
Yield
4.4%
Cash on Cash
-13.4%
Cap Rate
1.7%
5Y IRR
5.1%
10Y IRR
6.6%
Property Type-Common Element Condo
MLS® Number-C14034328
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 13, 2026
Style-Loft
Building Type-Common Element Condo
Taxes-$3,989.04 (2026)
Maintenance-$1,037.41/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE G1 REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Kensington-Chinatown
Title-Residential Condo & Other

No agent assigned

LOCATION! LOCATION! LOCATION!Rare opportunity to own a true urban LOFT in a highly sought-after, award-winning luxuryboutique building in the heart of QUEEN WEST!This exceptionally spacious and highly functional 1-BEDROOM layout features impressive 9-footexposed concrete ceilings, delivering the authentic industrial loft aesthetic. Enjoy anopen-concept living and dining area with a walkout to an oversized private terrace-perfect forrelaxing or entertaining. Elegant Italian marble countertops elevate both the kitchen andbathroom, while the generous layout easily accommodates full-sized furniture.Unmatched Rooftop Amenities! Enjoy one of the city's largest rooftop pools, complete with alounge area and private cabanas. The beautifully landscaped rooftop garden features BBQ facilities and breathtaking panoramic city views, with spectacular sunsets to enjoy year-round.WALK SCORE: 100! Steps to trendy cafés, acclaimed restaurants, boutique shopping, transit, andeverything that makes Queen West one of Toronto's most vibrant neighbourhoods.Authentic Loft Living. Exceptional Space. Unbeatable Location.

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

Closing Costs

Mortgage Amount
$540,000
Land Transfer Taxes$9,975
Legal Fees (Est.)
$
Total cash required for closing$146,475

Total Monthly Obligation

$4,293/mo
Mortgage $2,723
Monthly Loss $3,576
Principal$716
Interest$2,006
Property Tax$332
Condo Fees$1,037
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.1%8
Cash-on-Cash
-17.2%0
5-Year IRR
2.4%5
10-Year IRR
5.1%
Returns Index
3.8/ 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
$29,424/yr
NOI
$7,644/yr
Net Cash Flow
-$2,086/mo
Cash Margin
-85.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.232
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
18.5/ 100

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

Comparables

Properties near 15 Beverly Street 306

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.