386 Yonge Street 602, Toronto C01

$850,000
386 Yonge Street 602

$850,000

New
8d
Condo ApartmentApartment

386 Yonge Street 602, Toronto C01

Total Monthly Obligation $5,156

Bed+Den
3+1
Baths
2
Park
1
Sqft
1000-1199
DOM
8d
Score
16
Yield
5.4%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.2%
Property Type-Condo Apartment
MLS® Number-C14080248
Bed+Den-3+1
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$6,806.05 (2026)
Maintenance-$960.44/mo
Locker-Ensuite+Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SOTHEBY'S INTERNATIONAL REALTY CANADA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Bay Street Corridor
Title-Residential Condo & Other

No agent assigned

Located in the landmark Aura at College Park, this approx 1,050+ sq.ft. suites offers a practical and well-designed layout with 2 bedrooms and 2 full bathrooms with plenty of room to live and work. The open-concept living space includes a functional kitchen with stainless steel appliances and a centre island, ideal for cooking and casual dining. Hardwood floors run throughout, and a separate locker provides extra storage. A bright and spacious unit in a highly convenient downtown location. Enjoy direct underground access to the TTC and PATH system, plus the convenience of being just steps to restaurants, shopping, and entertainment. A great opportunity to own in one of Toronto's landmark buildings. Aura soars 79 storeys above the city skyline, with The Shops at Aura located right on the lower levels. Its underground network connects directly to College Park, 777 Bay Street and College Subway Station, making everyday travel effortless. Residents enjoy unmatched convenience with easy access to Toronto's major universities and world-class hospitals. Aura also boasts an impressive lineup of luxury amenities, including a state-of-the-art fitness centre - eliminating the need for an outside gym membership. Life here means everything you need is just steps away. Without even going outdoors, you can shop, renew your driver's license, pick up groceries, or enjoy dinner out.

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

Closing Costs

Mortgage Amount
$680,000
Land Transfer Taxes$13,475
Legal Fees (Est.)
$
Total cash required for closing$184,975

Total Monthly Obligation

$5,156/mo
Mortgage $3,429
Monthly Loss $4,254
Principal$902
Interest$2,526
Property Tax$567
Condo Fees$960
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%1
5-Year IRR
7.1%19
10-Year IRR
8.5%
Returns Index
10.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$46,104/yr
NOI
$20,762/yr
Net Cash Flow
-$1,698/mo
Cash Margin
-44.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.3/ 100

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

Comparables

Properties near 386 Yonge Street 602

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.