95 Bathurst Street 422, Toronto C01

$619,900
95 Bathurst Street 422

$619,900

New
3d
Condo ApartmentApartment

95 Bathurst Street 422, Toronto C01

Total Monthly Obligation $3,536

Beds
1
Baths
1
Park
0
Sqft
600-699
DOM
3d
Score
18
Yield
5.2%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Condo Apartment
MLS® Number-C14097290
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Taxes-$3,230.38 (2026)
Maintenance-$566/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-30-59 days
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

Experience the best of downtown Toronto in this bright and spacious 696 sq. ft. 1-bedroom + den suite, just steps from King West's hottest restaurants, cafés and nightlife. Featuring soaring exposed concrete ceilings, floor-to-ceiling windows and an open-concept layout, this stylish condo blends modern comfort with urban loft charm.The contemporary kitchen boasts stone countertops, sleek stainless steel appliances, updated cabinetry and a large island with breakfast bar-perfect for entertaining. The spacious primary bedroom features oversized windows and his-and-hers closets, while the versatile den is ideal for a home office or nursery. Enjoy warm wood flooring throughout, a spa-inspired bathroom with a soaker tub, and a private balcony with a gas hookup for summer BBQs. The quiet courtyard exposure offers a peaceful retreat from the energy of the city.Unbeatable King West Location! Enjoy easy access to The Well, Trinity Bellwoods Park, the Financial District and public transit, along with an incredible selection of top-rated restaurants, cocktail bars, cafés, fitness studios and entertainment.Nearly 700 sq. ft. of stylish downtown living in one of Toronto's most sought-after neighbourhoods!

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

Closing Costs

Mortgage Amount
$495,920
Land Transfer Taxes$8,873
Legal Fees (Est.)
$
Total cash required for closing$134,353

Total Monthly Obligation

$3,536/mo
Mortgage $2,501
Monthly Loss $2,878
Principal$658
Interest$1,843
Property Tax$269
Condo Fees$566
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.9%22
10-Year IRR
9.0%
Returns Index
12.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$32,304/yr
NOI
$16,651/yr
Net Cash Flow
-$1,113/mo
Cash Margin
-41.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo45
Risk Index
22.9/ 100

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

Comparables

Properties near 95 Bathurst Street 422

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.