470 Front Street W 1706, Toronto C01

$1,199,900
470 Front Street W 1706

$1,199,900

New
7d
Condo ApartmentApartment

470 Front Street W 1706, Toronto C01

Total Monthly Obligation $6,592

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
7d
Score
14
Yield
3.7%
Cash on Cash
-11.9%
Cap Rate
2.0%
5Y IRR
6.3%
10Y IRR
7.4%
Property Type-Condo Apartment
MLS® Number-C14089622
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$6,146 (2025)
Maintenance-$1,040/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SPECIALISTS INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Gorgeous 2 Bedroom and 2 Bathroom condo suite offers 918 sq/ft as per builder floor plan of open living space and 9 foot ceilings. Located on the 17th floor, enjoy your North East facing views from a spacious and private balcony. This suite comes fully equipped with energy efficient 5-starstainless steel appliances, integrated dishwasher, contemporary soft close cabinetry, in suite laundry, standing glass shower, and floor to ceiling windows with coverings included1. Tenant agrees to provide Landlord with the deposit for the first and last months' rent by bank draft or certified funds within 24 hours after acceptance of this Agreement to Lease. Tenant and Landlord agree that all of the terms and conditions contained herein shall be incorporated into the Ontario Residential Tenancy Agreement (Standard Form of Lease). Tenant and Landlord agree to sign the Residential Tenancy Agreement as soon as practicable after the acceptance of this Agreement to Lease.

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

Closing Costs

Mortgage Amount
$959,920
Land Transfer Taxes$20,473
Legal Fees (Est.)
$
Total cash required for closing$261,953

Total Monthly Obligation

$6,592/mo
Mortgage $4,840
Monthly Loss $5,319
Principal$1,274
Interest$3,566
Property Tax$512
Condo Fees$1,040
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.0%0
5-Year IRR
4.0%8
10-Year IRR
6.1%
Returns Index
5.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$44,856/yr
NOI
$19,344/yr
Net Cash Flow
-$3,228/mo
Cash Margin
-86.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.332
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
14.5/ 100

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

Comparables

Properties near 470 Front Street W 1706

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.