81 Wellesley Street E 2207, Toronto C08

$459,000
81 Wellesley Street E 2207

$459,000

New
6d
Condo ApartmentApartment

81 Wellesley Street E 2207, Toronto C08

Total Monthly Obligation $2,742

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
6d
Score
20
Yield
6.1%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Condo Apartment
MLS® Number-C14090502
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 17, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,969.49 (2026)
Maintenance-$443.08/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Immed/Tba
Neighbourhood-Church-Yonge Corridor
Title-Residential Condo & Other

No agent assigned

Luxury Bright & Newer One Bedroom Condo Located In The Heart Of Church & Wellesley Village With A Unobstructed East Views Throughout! Custom kitchen With Upgrades. High End Appliances And Upgraded Bathroom. Floor To Ceiling Windows In Living Room, 9' High Smooth Ceilings. Very Bright & Spacious Open Concept design. Gas Line Included On The Private Balcony. Surrounded By Convenience! Walk Score of 99 & 2-Minute Walk To Subway & Steps To Restaurants, Hospital, Entertainment, Shopping, etc. U of T And Ryerson University Nearby. Great Opportunity For The First Buyer And Investor. Excellent location to invest in!

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

Closing Costs

Mortgage Amount
$367,200
Land Transfer Taxes$5,655
Legal Fees (Est.)
$
Total cash required for closing$98,955

Total Monthly Obligation

$2,742/mo
Mortgage $1,851
Monthly Loss $2,255
Principal$487
Interest$1,364
Property Tax$247
Condo Fees$443
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.7%1
5-Year IRR
9.7%34
10-Year IRR
10.5%
Returns Index
17.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$28,116/yr
NOI
$14,618/yr
Net Cash Flow
-$633/mo
Cash Margin
-27.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
28.9/ 100

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

Comparables

Properties near 81 Wellesley Street E 2207

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.