411 Wellesley Street E, Toronto C08

$1,745,000
411 Wellesley Street E

$1,745,000

New
3d
Att/Row/Townhouse3-Storey

411 Wellesley Street E, Toronto C08

Total Monthly Obligation $8,204

Beds
4
Baths
3
Park
2
Sqft
1500-2000
DOM
3d
Score
16
Yield
3.7%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Att/Row/Townhouse
MLS® Number-C14098458
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-18 × 128 ft
Listed on site-Oct 20, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$9,483.97 (2026)
Parking-2 - Detached
Basement-Finished with Walk-Out, Separate Entrance, Apartment
Heating-Forced Air (Gas)
Brokerage-SOTHEBY'S INTERNATIONAL REALTY CANADA
Cooling-Central Air, Wall Unit(s)
Laundry-No
Fireplace-Living Room
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle, Flat
Foundation-Brick
Sewer-Sewer
Possession-Flexible
Neighbourhood-Cabbagetown-South St. James Town
Title-Residential Freehold

No agent assigned

Handsome, renovated Prime Cabbagetown 3-storey end-of-row red brick Victorian located on coveted Wellesley St E. Stylish open concept main floor has high ceilings, lustrous hardwood floors, crown mouldings, sleek contemporary gas fireplace and large bay window overlooking landscaped front gardens. Bright white chef's kitchen has restaurant-style stainless-steel appliances and custom backsplash, breakfast bar and walk out to multi-level backyard decking perfect for summer BBQ's and entertaining large groups of family and friends. 2nd floor offers a spacious primary bedroom with custom built-ins and large double closet, generous 2nd bedroom and large family bath with luxurious soaker tub, separate shower and brand-new Miele washer/dryer. 3rd floor currently used as family/media room and home office has oversized skylight that lets the sunshine in and can easily serve as a sprawling primary suite with 4-piece ensuite and walk out to rooftop sundeck with sweeping south-west city views! Fully finished lower level offers a one-bedroom apartment with separate entrance. The fully fenced, private backyard leads to a detached garage off rear laneway offering rare 2-car parking in the heart of Cabbagetown. Located on highly sought after Wellesley St E close to parks, public transit, shops, restaurants and cafes of Parliament Street all just steps to the fabled Riverdale Farm! Open House Sat & Sun 2-4PM.

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

Closing Costs

Mortgage Amount
$1,396,000
Land Transfer Taxes$31,375
Legal Fees (Est.)
$
Total cash required for closing$381,875

Total Monthly Obligation

$8,204/mo
Mortgage $7,039
Monthly Loss $6,352
Principal$1,852
Interest$5,187
Property Tax$790
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.2%19
10-Year IRR
8.3%
Returns Index
10.9/ 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
$64,968/yr
NOI
$44,487/yr
Net Cash Flow
-$3,332/mo
Cash Margin
-61.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
14.1/ 100

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

Comparables

Properties near 411 Wellesley Street E

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.