125 Blue Jays Way 3208, Toronto C01

$699,999
125 Blue Jays Way 3208

$699,999

New
8d
Condo ApartmentApartment

125 Blue Jays Way 3208, Toronto C01

Total Monthly Obligation $4,173

Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
8d
Score
17
Yield
5.5%
Cash on Cash
-6.2%
Cap Rate
3.3%
5Y IRR
10.7%
10Y IRR
10.8%
Property Type-Condo Apartment
MLS® Number-C14094314
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Taxes-$4,388.79 (2025)
Maintenance-$783.33/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SOTHEBY'S INTERNATIONAL REALTY CANADA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Bright & Functional 2-bedroom, 2-bath + Den Corner Suite In The Heart Of Toronto's Sought-after Entertainment District. North-east Facing With 9 Ft Ceilings, Abundant Natural Light And Impressive City Views. Features High-end Finishes And Thoughtfully Designed Interiors Throughout. TTC At Your Door, Steps To The Underground Path And Subway Station. Surrounded By World-class Music Halls, Theatres, Restaurants, Rogers Centre, CN Tower, Ripley's Aquarium And More. Walking Distance To The Financial District. Walk Score 98. Enjoy Exceptional Amenities And 24-hour Concierge. Convenient Parking Space and Locker. More Than Just A Condo - Experience The Best Of Downtown City Living.

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

Closing Costs

Mortgage Amount
$559,999
Land Transfer Taxes$10,475
Legal Fees (Est.)
$
Total cash required for closing$151,975

Total Monthly Obligation

$4,173/mo
Mortgage $2,824
Monthly Loss $3,430
Principal$743
Interest$2,081
Property Tax$366
Condo Fees$783
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.4%1
5-Year IRR
7.6%21
10-Year IRR
8.9%
Returns Index
11.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$38,292/yr
NOI
$18,274/yr
Net Cash Flow
-$1,301/mo
Cash Margin
-40.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.1/ 100

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

Comparables

Properties near 125 Blue Jays Way 3208

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.