35 Mariner Terrace 2905, Toronto C01

$435,000
35 Mariner Terrace 2905

$435,000

New
8d
Condo ApartmentApartment

35 Mariner Terrace 2905, Toronto C01

Total Monthly Obligation $2,619

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
8d
Score
21
Yield
6.5%
Cash on Cash
-1.3%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.8%
Property Type-Condo Apartment
MLS® Number-C14079838
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,247.18 (2025)
Maintenance-$477.41/mo
Locker-None
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Welcome to 35 Mariner Terrace, ideally located in the heart of downtown Toronto's CityPlace neighbourhood. This bright and spacious 1-bedroom suite offers approximately 550 sq. ft. of well-designed living space, featuring an open-concept living and dining area, an L-shaped kitchen with breakfast bar potential, a generously sized bedroom, and the convenience of a full-sized washer and dryer. Large windows bring in plenty of natural light, while the private balcony offers north-facing city views and a bonus glimpse of the CN Tower. The practical layout also offers plenty of opportunity to add your own personal touches and updates over time. Residents enjoy access to an impressive recreational complex just next door, featuring an indoor lap pool, fully equipped gym, bowling lanes, sports court, squash court, theatre, games area with pool and ping pong tables, and an outdoor BBQ area. Steps from TTC, the waterfront, Rogers Centre, CN Tower, restaurants, shops, and some of Toronto's top attractions. A great option for first-time buyers or investors looking for a spacious, well-located downtown condo. Vacant and move-in ready!

$
$
%
%
$
$
$
(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

$2,619/mo
Mortgage $1,755
Monthly Loss $2,158
Principal$462
Interest$1,293
Property Tax$187
Condo Fees$477
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.7%40
10-Year IRR
11.3%
Returns Index
21.1/ 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
$28,164/yr
NOI
$14,971/yr
Net Cash Flow
-$507/mo
Cash Margin
-21.6%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo63
Risk Index
30.5/ 100

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

Comparables

Properties near 35 Mariner Terrace 2905

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.