180 University Avenue 3307, Toronto C01

$1,719,269
180 University Avenue 3307

$1,719,269

New
7d
Condo ApartmentApartment

180 University Avenue 3307, Toronto C01

Total Monthly Obligation $9,679

Beds
2
Baths
3
Park
1
Sqft
1400-1599
DOM
7d
Score
15
Yield
4.6%
Cash on Cash
-8.8%
Cap Rate
2.7%
5Y IRR
8.7%
10Y IRR
9.2%
Property Type-Condo Apartment
MLS® Number-C14086962
Beds-2
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$9,468.62 (2026)
Maintenance-$1,754.86/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Exterior-Concrete
Possession-90 Days
Neighbourhood-Bay Street Corridor
Title-Residential Condo & Other

No agent assigned

1,436 sq ft of east-facing space at one of Toronto's most recognized addresses. Floor-to-ceiling windows and ceilings fill the suite with morning light, and a private balcony gives you a quiet spot above the city. The open living and dining room centres on a Napoleon fireplace, a focal point that suits both winter evenings and hosting.The expansive marble island of the chef's kitchen pairs Italian cabinetry with integrated Miele and Sub-Zero appliances for a clean, uninterrupted look. Both bedrooms are true suites. The primary has a large walk-in closet and a five-piece marble ensuite, and the second bedroom has its own three-piece ensuite. A separate powder room keeps guests out of the private spaces. The dedicated laundry room doubles as real storage, a rarity to find. One parking space and one locker are included. Residents get five-star hotel service at home: 24-hour concierge, doorman, valet parking, a full-service spa, a fitness centre with yoga studio, a glass-roofed indoor lap pool, hot tub, sauna, steam rooms, The Lobby Bar and on-site dining. Outside your door are the Financial District, the PATH, Osgoode station and the future Ontario Line, with Queen West, the Four Seasons Centre and some of the city's best restaurants a short walk away. Note: property tenanted and previous photos used. Tenants in agreement to vacate with 90 days notice.

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

Closing Costs

Mortgage Amount
$1,375,415
Land Transfer Taxes$30,860
Legal Fees (Est.)
$
Total cash required for closing$376,214

Total Monthly Obligation

$9,679/mo
Mortgage $6,935
Monthly Loss $7,854
Principal$1,825
Interest$5,110
Property Tax$789
Condo Fees$1,755
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.0%0
5-Year IRR
6.3%15
10-Year IRR
7.8%
Returns Index
9.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$79,800/yr
NOI
$38,893/yr
Net Cash Flow
-$3,694/mo
Cash Margin
-55.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo17
Risk Index
13.1/ 100

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

Comparables

Properties near 180 University Avenue 3307

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.