11 Niagara Street 21, Toronto C01

$799,000
11 Niagara Street 21

$799,000

New
4d
Condo TownhouseApartment

11 Niagara Street 21, Toronto C01

Total Monthly Obligation $4,726

Beds
2
Baths
1
Park
1
Sqft
700-799
DOM
4d
Score
15
Yield
4.3%
Cash on Cash
-11.5%
Cap Rate
2.1%
5Y IRR
6.6%
10Y IRR
7.6%
Property Type-Condo Townhouse
MLS® Number-C14093212
Beds-2
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Townhouse
Age-11-15
Taxes-$3,567.99 (2026)
Maintenance-$1,005.9/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RARE REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-30
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Premiere low rise living in the heart of King West. Skip the elevators - keep the urban lifestyle in this *FULLY RENOVATED* condo apartment alternative. One of the most dynamic and vibrant neighbourhoods Toronto has to offer. Tucked away in one of the Fashion District's most distinct stand-alone townhouse communities. No compromises of high-rise living. No elevators. No long hallways. No waiting to get outside (hello dog owners). Just direct, easy living with a large private outdoor terrace and Victoria Memorial Square Park just outside your door. Not devoid of amenities like most townhomes: You have access to a well-equipped gym as part of 550 Front st. Semi-private Garage parking with ensuite STORAGE. The home has been fully renovated throughout and features an exceptional living space layout paired with U-shaped kitchen & dining nook. ideal for couples, dog owners, and young professionals. Set near the action of King and Portland, - you are steps to King West, Queen West, The Well, Stackt Market, restaurants, cafes, transit, parks, and the waterfront, while still being tucked into a quieter residential pocket. Unless you did a double take - most wouldn't even know this complex exists. For buyers who want the convenience of a condo but the feel, privacy, and functionality of a home, this is a rare King West offering. Future Ontario Line subway 5 minutes away at King + Bathurst and existing 504 streetcar for pipeline access to the Financial District.

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$4,726/mo
Mortgage $3,223
Monthly Loss $3,878
Principal$848
Interest$2,375
Property Tax$297
Condo Fees$1,006
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.1%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
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
$34,140/yr
NOI
$12,687/yr
Net Cash Flow
-$2,166/mo
Cash Margin
-76.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.332
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
17.5/ 100

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

Comparables

Properties near 11 Niagara Street 21

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.