181 NE Huron Street 604, Toronto C01

$599,900
181 NE Huron Street 604

$599,900

New
4d
Condo ApartmentApartment

181 NE Huron Street 604, Toronto C01

Total Monthly Obligation $3,442

Beds
2
Baths
2
Park
0
Sqft
600-699
DOM
4d
Score
20
Yield
6.2%
Cash on Cash
-1.6%
Cap Rate
4.2%
5Y IRR
14.3%
10Y IRR
13.6%
Property Type-Condo Apartment
MLS® Number-C14094560
Beds-2
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,993.9 (2026)
Maintenance-$572.24/mo
Locker-Owned
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SPECIALISTS INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Kensington-Chinatown
Title-Residential Condo & Other

No agent assigned

Steps to U of T! Rare 2 Bed + 2 Full Bath split-bedroom suite at Design Haus, with 2 owned lockers. Perfect for parents buying for a student (rent the second bedroom to help cover costs), investors, or young professionals. Bright "Northeast Exposure with morning sun, 695 sq ft, laminate floors throughout, stainless steel appliances, ensuite laundry. U of T St. George campus directly across the street, library next door, streetcar at your door, and subway, hospital row, Kensington Market and Chinatown all within walking distance. Rooftop terrace with BBQs, gym, and party room. Comparable 2-bedroom units in the building rent for $3,200-$3,600/month. Some photos virtually staged.

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,442/mo
Mortgage $2,420
Monthly Loss $2,805
Principal$637
Interest$1,783
Property Tax$249
Condo Fees$572
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.2%2
5-Year IRR
10.8%41
10-Year IRR
11.3%
Returns Index
21.7/ 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
$36,972/yr
NOI
$21,014/yr
Net Cash Flow
-$669/mo
Cash Margin
-21.7%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
24.9/ 100

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

Comparables

Properties near 181 NE Huron Street 604

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.