5 Massey Square 2602, Toronto E03

$312,000
5 Massey Square 2602

$312,000

New
7d
Condo ApartmentApartment

5 Massey Square 2602, Toronto E03

Total Monthly Obligation $2,149

Beds
1
Baths
1
Park
0
Sqft
600-699
DOM
7d
Score
25
Yield
8.4%
Cash on Cash
3.2%
Cap Rate
5.3%
5Y IRR
18.1%
10Y IRR
16.7%
Property Type-Condo Apartment
MLS® Number-E14085860
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$928.45 (2026)
Maintenance-$613.31/mo
Locker-Exclusive
Parking-Underground
Basement-None
Heating-Radiant (Electric)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-ASAP
Neighbourhood-Crescent Town
Title-Residential Condo & Other

No agent assigned

Discover the comfort of spacious condo living in the heart of Crescent Town! Offering approximately 698 sq. ft., this beautifully refreshed one-bedroom suite features fresh paint, new vinyl plank flooring and baseboards. The generous living and dining areas provide plenty of space to relax, entertain or work from home, while the spacious bedroom offers ample closet space. A private west-facing balcony completes this inviting home, combining comfortable living with everyday convenience. Everyday convenience extends beyond the suite, with maintenance fees that include heat, hydro, water and cable TV. Residents also enjoy complimentary basic membership to the on-site Crescent Town Club, featuring a 25-metre indoor swimming pool, full-size gymnasium, indoor running track, fitness facilities, squash courts and saunas. Recreational programming for all ages is available at an additional fee. The building also provides 24/7 security and the convenience of an on-site property management office. For added convenience, underground parking is available for $80 per month, with additional storage lockers available for $130 annually. Everyday essentials are right at your doorstep, with an on-site medical centre, walk-in clinic, pharmacy, dentist and convenience store. Victoria Park Subway Station is just steps away, providing easy access to the city, while Dentonia Park Golf Course, parks and trails offer nearby recreation opportunities. Grocery stores, banks, shopping and other retailers are all less than a five-minute drive away. Whether you're a first-time buyer, downsizer or simply looking for more space without sacrificing convenience, this is an opportunity worth exploring. With generous living space, exceptional amenities and everything you need close to home, there's so much to appreciate about life in Crescent Town. Come see for yourself!

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

Closing Costs

Mortgage Amount
$249,600
Land Transfer Taxes$3,155
Legal Fees (Est.)
$
Total cash required for closing$67,055

Total Monthly Obligation

$2,149/mo
Mortgage $1,259
Monthly Loss $1,818
Principal$331
Interest$927
Property Tax$77
Condo Fees$613
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.4%3
5-Year IRR
13.3%60
10-Year IRR
13.5%
Returns Index
30.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$26,124/yr
NOI
$12,823/yr
Net Cash Flow
-$190/mo
Cash Margin
-8.7%1
Cash Flow Index
0.9/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
4.4 mo76
Risk Index
36.9/ 100

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

Comparables

Properties near 5 Massey Square 2602

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.