35 Mariner Terrace 3912, Toronto C01

$1,100,000
35 Mariner Terrace 3912

$1,100,000

New
7d
Condo ApartmentApartment

35 Mariner Terrace 3912, Toronto C01

Total Monthly Obligation $6,017

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
1200-1399
DOM
7d
Score
16
Yield
4.8%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.3%
10Y IRR
10.4%
Property Type-Condo Apartment
MLS® Number-C14085032
Bed+Den-3+1
Bathrooms-2
Size-1200-1399 sqft
Lot Size-1220 SquareFeet
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,758.29 (2025)
Maintenance-$983.7/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Great Location! Beautiful Unobstructed Panoramic View Of Lake & Toronto Downtown, South West Sunfilled Corner Unit, Spacious & Comfortable Layout, Split Bedroom Layout With Floor To Ceiling Windows, 24 Hrs Concierge, Exclusive 30,000 sqft. Super Club With Pool, Gym, Tennis, Bowling, Theatres, Etc. Steps To Ttc, Rogers Centre & C.N. Tower

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

Closing Costs

Mortgage Amount
$880,000
Land Transfer Taxes$18,475
Legal Fees (Est.)
$
Total cash required for closing$239,975

Total Monthly Obligation

$6,017/mo
Mortgage $4,437
Monthly Loss $4,850
Principal$1,168
Interest$3,269
Property Tax$397
Condo Fees$984
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.6%21
10-Year IRR
8.8%
Returns Index
11.8/ 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
$53,196/yr
NOI
$28,914/yr
Net Cash Flow
-$2,028/mo
Cash Margin
-45.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.2/ 100

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

Comparables

Properties near 35 Mariner Terrace 3912

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.