455 Front Street E N416, Toronto C08

$435,000
455 Front Street E N416

$435,000

New
8d
Condo ApartmentApartment

455 Front Street E N416, Toronto C08

Total Monthly Obligation $2,659

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
0
Sqft
0-499
DOM
8d
Score
19
Yield
5.9%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Condo Apartment
MLS® Number-C14081510
Bed+Den-2+1
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,217.53 (2026)
Maintenance-$519.63/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-15-30 Days
Neighbourhood-Waterfront Communities C8
Title-Residential Condo & Other

No agent assigned

This designer-inspired one-bedroom plus den offers one of the building's most sought-after and functional layouts. Floor-to-ceiling windows fill the suite with afternoon sunlight while showcasing unobstructed city views. The modern interior features quartz countertops, hardwood flooring, smooth ceilings, and stylish finishes throughout. Ideally located in a prestigious neighbourhood, with Beanfield internet included in the maintenance fees.

$
$
%
%
$
$
$
(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

$2,659/mo
Mortgage $1,755
Monthly Loss $2,197
Principal$462
Interest$1,293
Property Tax$185
Condo Fees$520
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.3%25
10-Year IRR
9.4%
Returns Index
13.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$25,452/yr
NOI
$12,054/yr
Net Cash Flow
-$750/mo
Cash Margin
-35.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
28.9/ 100

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

Comparables

Properties near 455 Front Street E N416

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.