12 Sudbury Street 2603, Toronto C01

$1,349,000
12 Sudbury Street 2603

$1,349,000

New
3d
Condo Townhouse3-Storey

12 Sudbury Street 2603, Toronto C01

Total Monthly Obligation $7,307

Beds
3
Baths
4
Park
2
Sqft
1600-1799
DOM
3d
Score
16
Yield
4.9%
Cash on Cash
-6.2%
Cap Rate
3.2%
5Y IRR
10.7%
10Y IRR
10.7%
Property Type-Condo Townhouse
MLS® Number-C14097022
Beds-3
Bathrooms-4
Size-1600-1799 sqft
Listed on site-Oct 20, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$5,770.18 (2026)
Maintenance-$1,184.93/mo
Locker-None
Parking-2 - Built-In
Basement-Full
Heating-Forced Air (Gas)
Brokerage-SAGE REAL ESTATE LIMITED
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Niagara
Title-Residential Condo & Other

No agent assigned

BIG AS A HOUSE, QUIET AS A MOUSE! Go big AND go home! Who says you can't have it all? All the space of a house, the excitement of downtown, two-car garage parking AND a peaceful place to come home to. Beautifully finished townhouse with 1795 square feet of magic. Three bedrooms, four bathrooms and direct access to your home from your private garage. Open concept main floor is bright and spacious with an upgraded kitchen and handy powder room. Convenient gas line for a BBQ located on the kitchen terrace. Upstairs, two generously sized bedrooms with custom closets and a gorgeous bathroom with heated floors. The entire third floor is a fabulous primary retreat with a walk-in closet, beautiful ensuite with heated floors and its own private terrace, away from it all. Finished lower level (8'2" ceilings!) with direct garage access for those February grocery runs when going outside feels impossible. King West, Queen West, Trinity Bellwoods, Ossington, Liberty Village and The Exhibition at your doorstep. Restaurants, coffee shops, parks, shopping, transit and all the good stuff that makes living downtown the best. The space of a house. Convenience of a condo. Best of the city. Rest of your life. Come and get it.

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

Closing Costs

Mortgage Amount
$1,079,200
Land Transfer Taxes$23,455
Legal Fees (Est.)
$
Total cash required for closing$294,755

Total Monthly Obligation

$7,307/mo
Mortgage $5,441
Monthly Loss $5,875
Principal$1,432
Interest$4,010
Property Tax$481
Condo Fees$1,185
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.1%24
10-Year IRR
9.2%
Returns Index
13.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$66,372/yr
NOI
$37,345/yr
Net Cash Flow
-$2,329/mo
Cash Margin
-42.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo21
Risk Index
15.0/ 100

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

Comparables

Properties near 12 Sudbury Street 2603

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.