21 Iceboat Terrace 3807, Toronto C01

$629,900
21 Iceboat Terrace 3807

$629,900

New
10d
Condo ApartmentApartment

21 Iceboat Terrace 3807, Toronto C01

Total Monthly Obligation $3,726

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
10d
Score
17
Yield
5.2%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Condo Apartment
MLS® Number-C14086082
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 13, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,422.21 (2026)
Maintenance-$700.28/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-LANDPOWER REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Beautiful One-Bedroom + Den Residence Located In Parade II Condominiums. Great Location In The Heart Of The Vibrant Community Of Fort York. Floor to Ceiling Windows Offering Fantastic Views Overlooking The Lake. Spacious And Functional Layout, 718 SQ. FT + 38 SQ. FT Balcony. The Modern Kitchen Features A Fantastic Layout. The Spacious Primary Bedroom Includes A Large Double Closet. The Den Is Perfect For A Home Office.

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

Closing Costs

Mortgage Amount
$503,920
Land Transfer Taxes$9,073
Legal Fees (Est.)
$
Total cash required for closing$136,553

Total Monthly Obligation

$3,726/mo
Mortgage $2,541
Monthly Loss $3,058
Principal$669
Interest$1,872
Property Tax$285
Condo Fees$700
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.1%1
5-Year IRR
7.0%18
10-Year IRR
8.4%
Returns Index
10.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$32,940/yr
NOI
$15,420/yr
Net Cash Flow
-$1,256/mo
Cash Margin
-45.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
21.6/ 100

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

Comparables

Properties near 21 Iceboat Terrace 3807

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.