10 Willison Square 202, Toronto C01

$319,000
10 Willison Square 202

$319,000

New
8d
Condo ApartmentApartment

10 Willison Square 202, Toronto C01

Total Monthly Obligation $2,213

HausQ Valuation Report
Beds
0
Baths
1
Park
0
Sqft
0-499
DOM
8d
Score
21
Yield
7.3%
Cash on Cash
-2.0%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.4%
Property Type-Condo Apartment
MLS® Number-C14083852
Beds-0
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,171.49 (2026)
Maintenance-$544.9/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-UNION CAPITAL REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Kensington-Chinatown
Title-Residential Condo & Other

No agent assigned

Step into homeownership with this bright and beautifully maintained corner suite in the heart of downtown! Featuring 9-ft ceilings, abundant natural light and a modern kitchen with stone countertops and a centre island. Ideally located steps from U of T, the AGO, TTC, shops, cafés, groceries, restaurants and everything Chinatown and Kensington Market have to offer. Enjoy fantastic building amenities, including a 24-hour concierge, rooftop terrace with BBQs, fitness centre, theatre room and party room. An incredible opportunity for a first-time buyer to own in one of Toronto's most vibrant and convenient neighbourhoods!

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

Closing Costs

Mortgage Amount
$255,200
Land Transfer Taxes$3,260
Legal Fees (Est.)
$
Total cash required for closing$68,560

Total Monthly Obligation

$2,213/mo
Mortgage $1,287
Monthly Loss $1,874
Principal$339
Interest$948
Property Tax$181
Condo Fees$545
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.5%32
10-Year IRR
10.5%
Returns Index
17.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$23,268/yr
NOI
$9,831/yr
Net Cash Flow
-$468/mo
Cash Margin
-24.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
33.5/ 100

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

Comparables

Properties near 10 Willison Square 202

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.