400 Wellington Street W 802, Toronto C01

$589,000
400 Wellington Street W 802

$589,000

New
8d
Condo ApartmentApartment

400 Wellington Street W 802, Toronto C01

Total Monthly Obligation $3,438

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
8d
Score
18
Yield
5.4%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Condo Apartment
MLS® Number-C14082536
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$2,911 (2025)
Maintenance-$620/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER THE REAL ESTATE CENTRE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Boutique living in the heart of King West. Tucked into one of the neighbourhood's most sought after boutique buildings, this 616 sq ft one bedroom is laid out with 9 ft ceilings and a sleek kitchen with stainless steel appliances, giving you a bright, modern space that's easy to live in and easy to love. Start your morning with coffee on the north facing balcony overlooking the city, or unwind there at the end of the day. Ensuite laundry, parking and a locker are all included, the trio every downtown buyer is looking for. Step outside and The Well is right across the street, with Wellington Market, Indigo, Shoppers, banks and cafés at your doorstep. Some of Toronto's best restaurants, shops and nightlife are a short walk away, and the Financial District, Queens Quay and Spadina are just minutes from home.

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

Closing Costs

Mortgage Amount
$471,200
Land Transfer Taxes$8,255
Legal Fees (Est.)
$
Total cash required for closing$127,555

Total Monthly Obligation

$3,438/mo
Mortgage $2,376
Monthly Loss $2,813
Principal$625
Interest$1,751
Property Tax$243
Condo Fees$620
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.8%22
10-Year IRR
9.0%
Returns Index
12.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$31,668/yr
NOI
$15,750/yr
Net Cash Flow
-$1,063/mo
Cash Margin
-40.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
23.4/ 100

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

Comparables

Properties near 400 Wellington Street W 802

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.