3 Mcalpine Street PH 903, Toronto C02

$2,199,000
3 Mcalpine Street PH 903

$2,199,000

New
10d
Condo Apartment2-Storey

3 Mcalpine Street PH 903, Toronto C02

Total Monthly Obligation $13,504

Bed+Den
4+1
Baths
3
Park
2
Sqft
2250-2499
DOM
10d
Score
16
Yield
6.0%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Condo Apartment
MLS® Number-C14087384
Bed+Den-4+1
Bathrooms-3
Size-2250-2499 sqft
Listed on site-Oct 13, 2026
Style-2-Storey
Building Type-Condo Apartment
Age-16-30
Taxes-$10,972.55 (2026)
Maintenance-$3,519.08/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Other)
Brokerage-CUBECOM COMMERCIAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-30 days
Neighbourhood-Annex
Title-Residential Condo & Other

No agent assigned

Experience the refined elegance and understated glamour of Manhattan-inspired penthouse living in the heart of prestigious Yorkville. Exquisitely renovated and thoughtfully reimagined, this exceptional two-storey residence offers 2,256 SF of sophisticated living space, featuring 3 bedrooms, 3 beautifully appointed bathrooms and a rare combination of architectural character and contemporary luxury. A gracious foyer welcomes you into a luminous interior defined by a striking architectural staircase, soaring ceilings, dramatic arched and floor-to-ceiling windows, and 6.5" wide-plank white oak engineered hardwood floors throughout. The designer kitchen is a statement in understated luxury, featuring Caesarstone countertops, a sophisticated micro-cement backsplash, custom cabinetry and premium appliances by Gaggenau, Liebherr and Fisher & Paykel. Elegant living and dining spaces flow effortlessly, ideal for both intimate gatherings and refined entertaining. The spectacular family room showcases dramatic 18'6" double-height ceilings, expansive windows and a walkout to a private balcony, with an adjoining flexible space ideal for a home office. Upstairs, the serene primary retreat features wraparound windows, two walk-in closets and a spa-inspired ensuite with a soaker tub, double vanities and a custom glass shower. Two additional bedrooms and a beautifully renovated bathroom complete the upper level. Enjoy two private balconies, two coveted parking spaces and a locker. Perfectly situated steps from the Four Seasons Hotel, Yorkville Village, Ramsden Park, world-class dining and designer boutiques. A truly distinctive residence offering the scale and intimacy of a private home with the convenience of condominium living in one of Toronto's most coveted neighbourhoods.

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

Closing Costs

Mortgage Amount
$1,759,200
Land Transfer Taxes$41,450
Legal Fees (Est.)
$
Total cash required for closing$482,750

Total Monthly Obligation

$13,504/mo
Mortgage $8,870
Monthly Loss $11,169
Principal$2,334
Interest$6,536
Property Tax$914
Condo Fees$3,519
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.0%1
5-Year IRR
8.7%27
10-Year IRR
9.8%
Returns Index
14.7/ 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
$132,588/yr
NOI
$63,728/yr
Net Cash Flow
-$3,560/mo
Cash Margin
-32.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
0.7 mo14
Risk Index
13.0/ 100

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

Comparables

Properties near 3 Mcalpine Street PH 903

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.