21 Widmer Street 2302, Toronto C01

$895,000
21 Widmer Street 2302

$895,000

New
8d
Condo ApartmentApartment

21 Widmer Street 2302, Toronto C01

Total Monthly Obligation $5,054

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
8d
Score
16
Yield
4.6%
Cash on Cash
-8.4%
Cap Rate
2.8%
5Y IRR
8.9%
10Y IRR
9.4%
Property Type-Condo Apartment
MLS® Number-C14081988
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,516.98 (2025)
Maintenance-$867/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immed/TBA
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Extra Spacious 858 Sf + Large 127 Sf Balcony & Bright Corner Unit W/Parking & Locker on High 23rd Floor, 2 Bedrooms with windows, 2 Full Bathrooms, Large Living Room With Lots Of Windows. Prestigious and stylish building - Cinema Tower. Designer Kitchen With Miele B/I Appliances, Quartz Counters, Mosaic Backsplash, Centre Island with Quartz Top. Steps To Blue Jays & Tiff Bell Lightbox, King West Restaurants, Heart Of Entertainment District. Excellent Amenities: Party Room, Movie Theatre, Basketball Court, Gym, Sauna, Rooftop Patio W/Outdoor BBEQ.

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

Closing Costs

Mortgage Amount
$716,000
Land Transfer Taxes$14,375
Legal Fees (Est.)
$
Total cash required for closing$194,875

Total Monthly Obligation

$5,054/mo
Mortgage $3,610
Monthly Loss $4,104
Principal$950
Interest$2,660
Property Tax$376
Condo Fees$867
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.1%0
5-Year IRR
6.3%15
10-Year IRR
7.8%
Returns Index
8.9/ 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
$41,556/yr
NOI
$20,079/yr
Net Cash Flow
-$1,937/mo
Cash Margin
-55.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
17.3/ 100

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

Comparables

Properties near 21 Widmer Street 2302

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.