222 The Esplanade 819, Toronto C08

$449,000
222 The Esplanade 819

$449,000

New
8d
Condo ApartmentApartment

222 The Esplanade 819, Toronto C08

Total Monthly Obligation $2,890

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
500-599
DOM
8d
Score
20
Yield
6.6%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.7%
Property Type-Condo Apartment
MLS® Number-C14079866
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,255.9 (2026)
Maintenance-$690.7/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-RE/MAX REALTY SPECIALISTS INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Waterfront Communities C8
Title-Residential Condo & Other

No agent assigned

Welcome to Yorktown On The Park! Experience urban living at its finest in this well-designed 1+1 bedroom suite, featuring a versatile den ideal for a home office, dining area, or additional living space. Enjoy the comfort of new windows and exceptional building amenities in a prime downtown location. Situated between the iconic St. Lawrence Market and the historic Distillery District, this residence places you steps from charming cafes, renowned restaurants, shopping, schools, parks, and scenic trails. Enjoy easy access to Union Station, streetcars, the Toronto Islands ferry, and major routes including the Gardiner Expressway and DVP. Surrounded by green spaces and endless city conveniences, this is an exceptional opportunity to enjoy the best of downtown Toronto living!

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

Closing Costs

Mortgage Amount
$359,200
Land Transfer Taxes$5,455
Legal Fees (Est.)
$
Total cash required for closing$96,755

Total Monthly Obligation

$2,890/mo
Mortgage $1,811
Monthly Loss $2,413
Principal$477
Interest$1,335
Property Tax$188
Condo Fees$691
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.3%1
5-Year IRR
9.4%31
10-Year IRR
10.3%
Returns Index
16.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$29,664/yr
NOI
$13,753/yr
Net Cash Flow
-$665/mo
Cash Margin
-26.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
27.5/ 100

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

Comparables

Properties near 222 The Esplanade 819

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.