211 Queens Quay W 1105, Toronto C01

$1,569,000
211 Queens Quay W 1105

$1,569,000

New
3d
Condo ApartmentApartment

211 Queens Quay W 1105, Toronto C01

Total Monthly Obligation $9,570

Beds
2
Baths
2
Park
1
Sqft
1400-1599
DOM
3d
Score
13
Yield
3.9%
Cash on Cash
-14.6%
Cap Rate
1.5%
5Y IRR
4.3%
10Y IRR
5.9%
Property Type-Condo Apartment
MLS® Number-C14097736
Beds-2
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$6,512 (2026)
Maintenance-$2,498.38/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-RE/MAX ULTIMATE REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-Electric
Pool-None
Exterior-Concrete
Possession-Flex
Neighbourhood-Waterfront Communities C1
Title-Residential Condo & Other

No agent assigned

A 1926 harbour warehouse on Toronto's coveted waterfront converted in 1985 into a boutique building with just 72 distinctive residences. This is a rarely offered west facing spacious 2 bedroom 2 bathroom sanctuary. Enjoy unobstructed views of Toronto Island, sailboats in the harbour and spectacular sunsets. Residents enjoy a swimming pool with sauna, expansive lake facing terrace and concierge service. The Financial, Theatre and Entertainment Districts are all nearby and The Martin Goodman Trail is at your doorstep for morning strolls. Just a few streetcar stops or a 10 minute walk to Union Station and the UP Express with convenient access to the Gardiner Expressway. This is a unique opportunity to own an exquisite home on Toronto's waterfront

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

Closing Costs

Mortgage Amount
$1,255,200
Land Transfer Taxes$27,855
Legal Fees (Est.)
$
Total cash required for closing$343,155

Total Monthly Obligation

$9,570/mo
Mortgage $6,329
Monthly Loss $7,905
Principal$1,665
Interest$4,663
Property Tax$543
Condo Fees$2,498
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.1%8
Cash-on-Cash
-17.6%0
5-Year IRR
2.1%5
10-Year IRR
4.8%
Returns Index
3.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$61,728/yr
NOI
$16,663/yr
Net Cash Flow
-$4,940/mo
Cash Margin
-96.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.222
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo17
Risk Index
12.3/ 100

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

Comparables

Properties near 211 Queens Quay W 1105

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.