21 Balmuto Street 2501, Toronto C01

$746,900
21 Balmuto Street 2501

$746,900

New
7d
Condo ApartmentApartment

21 Balmuto Street 2501, Toronto C01

Total Monthly Obligation $4,620

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
7d
Score
16
Yield
5.4%
Cash on Cash
-7.7%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.9%
Property Type-Condo Apartment
MLS® Number-C14089236
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,826.39 (2026)
Maintenance-$1,004.56/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-FIRST CLASS REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Vacant
Neighbourhood-Bay Street Corridor
Title-Residential Condo & Other

No agent assigned

Welcome to the luxurious Crystal Blu Condo in the heart of Yorkville. This beautifully updated suite features brand-new flooring, fresh paint throughout, soaring 10-foot ceilings, and a bright, functional layout. Perched on the 25th floor, enjoy spectacular unobstructed views and abundant natural light. Residents benefit from a 24-hour concierge, fitness and yoga studio, sauna, and party room. Just steps to the subway, world-class shopping, fine dining, and everything Yorkville has to offer.

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

Closing Costs

Mortgage Amount
$597,520
Land Transfer Taxes$11,413
Legal Fees (Est.)
$
Total cash required for closing$162,293

Total Monthly Obligation

$4,620/mo
Mortgage $3,013
Monthly Loss $3,827
Principal$793
Interest$2,220
Property Tax$402
Condo Fees$1,005
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.8%0
5-Year IRR
6.6%17
10-Year IRR
8.2%
Returns Index
9.5/ 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
$40,620/yr
NOI
$17,277/yr
Net Cash Flow
-$1,573/mo
Cash Margin
-46.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.4/ 100

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

Comparables

Properties near 21 Balmuto Street 2501

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.