80 John Street 2206, Toronto C01

$838,000
80 John Street 2206

$838,000

New
4d
Condo ApartmentApartment

80 John Street 2206, Toronto C01

Total Monthly Obligation $5,149

Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
4d
Score
15
Yield
5.0%
Cash on Cash
-9.7%
Cap Rate
2.5%
5Y IRR
8.0%
10Y IRR
8.7%
Property Type-Condo Apartment
MLS® Number-C14092162
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$5,102.62 (2026)
Maintenance-$1,143.09/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Electric)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-30/60/TBA
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Live Like A Movie Star At Festival Tower, A Spectacular Project By Daniels At King & John. This Coveted Eastwood Corner Model Offers 898 Sq Ft Of Interior Space Plus A Rare 401 Sq Ft Wraparound Balcony With Two Walkouts And Open North And West City Views, Perfect For Morning Coffee Or Evening Entertaining. Freshly Painted And Move-In Ready, With Hardwood Flooring Throughout, 9 Ft Ceilings, Floor-To-Ceiling Windows And Motorized Blinds. The Smart Split-Bedroom Layout Offers Privacy, Plus A Media Nook Ideal For A Home Office. The Kitchen Features A Centre Island, Upgraded Cabinets, Granite Countertops And A Full Suite Of Built-In Miele Appliances, Including The Washer And Dryer. A 46 Inch, 360 Degree Spinscreen TV Sits Between The Living Room And Primary Bedroom, So You Can Enjoy It From Either Room. The Primary Bedroom Offers A 4-Piece Ensuite And Its Own Balcony Walkout, While The Second Bedroom Sits Across From A 3-Piece Bath. Parking And Locker Included. Step Outside To Top Tier Dining Along King West, From Celebrity Chef Restaurants To Chic Patios, Cocktail Lounges And Cafes. Shop The Boutiques Of Queen West, CF Toronto Eaton Centre And The PATH. Catch A Show At The Royal Alexandra And Princess Of Wales Theatres, A Concert At Roy Thomson Hall, Or The Jays, Leafs And Raptors At Rogers Centre And Scotiabank Arena. The Financial District, St. Andrew Subway, Union Station, The CN Tower And The Waterfront Are All Minutes Away. Enjoy 24 Hr Concierge Plus Two Full Floors Of Amenities On The 10th And 11th Levels, Featuring An Indoor Swimming Pool, Sauna, Full Fitness Centre, Business Centre, Guest Suites, Private Screening Room And Rooftop Terrace With BBQs. Whether You Are A Downtown Professional, An Investor Or Looking For A Stylish Pied-A-Terre, This Is The Best Of Toronto Living.

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

Closing Costs

Mortgage Amount
$670,400
Land Transfer Taxes$13,235
Legal Fees (Est.)
$
Total cash required for closing$182,335

Total Monthly Obligation

$5,149/mo
Mortgage $3,380
Monthly Loss $4,259
Principal$890
Interest$2,491
Property Tax$425
Condo Fees$1,143
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.9%12
Cash-on-Cash
-13.5%0
5-Year IRR
5.2%12
10-Year IRR
7.1%
Returns Index
7.1/ 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
$41,556/yr
NOI
$16,181/yr
Net Cash Flow
-$2,032/mo
Cash Margin
-58.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
16.8/ 100

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

Comparables

Properties near 80 John Street 2206

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.