25 The Esplanade 1611, Toronto C08

$479,000
25 The Esplanade 1611

$479,000

New
4d
Condo Apartment1 Storey/Apt

25 The Esplanade 1611, Toronto C08

Total Monthly Obligation $2,924

Beds
1
Baths
1
Park
0
Sqft
600-699
DOM
4d
Score
20
Yield
6.3%
Cash on Cash
-2.6%
Cap Rate
4.0%
5Y IRR
13.5%
10Y IRR
13.0%
Property Type-Condo Apartment
MLS® Number-C14095078
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 19, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-31-50
Taxes-$2,424.7 (2026)
Maintenance-$589.74/mo
Locker-Owned
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE STATE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Roof-Flat
Possession-30 days/TBA
Neighbourhood-Waterfront Communities C8
Title-Residential Condo & Other

No agent assigned

Welcome to the iconic 25 The Esplanade, where downtown living meets comfort and convenience. This approximately 650 sq. ft. one-bedroom suite features a spacious and functional layout, large windows, fantastic city views and plenty of natural light. A custom-designed closet provides exceptional storage, while the generous bathroom features a tub/shower combination and its own linen closet. Ready for an update, the suite is a great opportunity to renovate and create a space that reflects your own style. Perfectly situated just off Yonge, you'll be steps from Union Station, St. Lawrence Market, Harbourfront, the Financial District and an endless selection of restaurants and shops. Enjoy 24-hour concierge and security, multiple sky garden terraces, a 6th-floor BBQ terrace, fully equipped gym, sauna, whirlpool, party room, billiards room and 33rd-floor media room with spectacular views. A fantastic opportunity to make your mark on a generously sized suite in one of downtown Toronto's most recognizable buildings.

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

Closing Costs

Mortgage Amount
$383,200
Land Transfer Taxes$6,055
Legal Fees (Est.)
$
Total cash required for closing$103,355

Total Monthly Obligation

$2,924/mo
Mortgage $1,932
Monthly Loss $2,416
Principal$508
Interest$1,424
Property Tax$202
Condo Fees$590
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.8%34
10-Year IRR
10.6%
Returns Index
18.1/ 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
$30,264/yr
NOI
$15,336/yr
Net Cash Flow
-$654/mo
Cash Margin
-25.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
27.5/ 100

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

Comparables

Properties near 25 The Esplanade 1611

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.