77 Shuter Street 2501, Toronto C08

$415,000
77 Shuter Street 2501

$415,000

New
4d
Condo ApartmentApartment

77 Shuter Street 2501, Toronto C08

Total Monthly Obligation $2,470

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
4d
Score
23
Yield
6.7%
Cash on Cash
0.0%
Cap Rate
4.6%
5Y IRR
15.6%
10Y IRR
14.6%
Property Type-Condo Apartment
MLS® Number-C14097602
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,458.32 (2025)
Maintenance-$390.76/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-LANDPOWER REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-60-90 Days / TBD
Neighbourhood-Church-Yonge Corridor
Title-Residential Condo & Other

No agent assigned

Attractive Bright 1BR Located On The 25th Floor, Great For Starter Home And Investors Alike. Rooftop Pool With Modern Amenities. Walking Distance From Toronto Metropolitan University, Ryerson, And Eaton Centre. Functional Layout With Open Living/Dining. Sleek Built-In Appliances For A Modern Aesthetic, Equipped With A Kitchen Island, Ensuite Laundry, And Roller Blinds. Low Maint Fees. New Grocery Store Located At The Base Of The Building. Enjoy The West Views Over The City From Your Private Balcony.

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

Closing Costs

Mortgage Amount
$332,000
Land Transfer Taxes$4,775
Legal Fees (Est.)
$
Total cash required for closing$89,275

Total Monthly Obligation

$2,470/mo
Mortgage $1,674
Monthly Loss $2,029
Principal$441
Interest$1,233
Property Tax$205
Condo Fees$391
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.4%2
5-Year IRR
11.6%47
10-Year IRR
11.9%
Returns Index
24.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$27,612/yr
NOI
$15,303/yr
Net Cash Flow
-$399/mo
Cash Margin
-17.3%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
32.5/ 100

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

Comparables

Properties near 77 Shuter Street 2501

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.