386 Yonge Street 503, Toronto C01

$725,000
386 Yonge Street 503

$725,000

New
8d
Condo ApartmentApartment

386 Yonge Street 503, Toronto C01

Total Monthly Obligation $4,277

Bed+Den
2+1
Baths
2
Park
1
Sqft
700-799
DOM
8d
Score
16
Yield
4.6%
Cash on Cash
-9.9%
Cap Rate
2.5%
5Y IRR
7.8%
10Y IRR
8.6%
Property Type-Condo Apartment
MLS® Number-C14084208
Bed+Den-2+1
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$5,133.31 (2025)
Maintenance-$724.75/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX EXCEL REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-TBA
Neighbourhood-Bay Street Corridor
Title-Residential Condo & Other

No agent assigned

Live in the iconic Aura at College Park and experience luxury living in the heart of downtown Toronto. This bright and spacious 1-bedroom plus large den suite offers approximately 763 sqft of thoughtfully designed living space, complemented by an incredible 400 sqft private terrace, perfect for outdoor dining, entertaining, or simply relaxing. The terrace comes complete with BBQ Grill and patio furniture for residents to enjoy. Featuring a functional open-concept layout, this beautifully maintained suite showcases a modern kitchen with centre island and dining area, two full spa-inspired bathrooms, a king-sized primary bedroom with a stylish 4-piece ensuite, ensuite storage, elegant LED pot lights throughout, new laminate flooring, and a new stacked washer and dryer. The spacious den can easily accommodate a single bed, making it ideal as a guest room, home office, or flexible living space. Easy access to all the amenities on the same level. lResidents enjoy direct indoor access to the TTC subway, IKEA, and a fitness centre, while being just steps from College Park, Eaton Centre, Toronto Metropolitan University, University of Toronto, major hospitals, Queen's Park, 24-hour supermarkets, restaurants, cafes, and endless shopping and entertainment options. A rare opportunity to live in a spacious downtown home with exceptional outdoor space in one of Toronto's most sought-after luxury residences.

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

Closing Costs

Mortgage Amount
$580,000
Land Transfer Taxes$10,975
Legal Fees (Est.)
$
Total cash required for closing$157,475

Total Monthly Obligation

$4,277/mo
Mortgage $2,924
Monthly Loss $3,507
Principal$770
Interest$2,155
Property Tax$428
Condo Fees$725
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.7%0
5-Year IRR
5.1%11
10-Year IRR
6.9%
Returns Index
6.8/ 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
$33,288/yr
NOI
$13,729/yr
Net Cash Flow
-$1,780/mo
Cash Margin
-64.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.393
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
19.0/ 100

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

Comparables

Properties near 386 Yonge Street 503

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.