1 St Johns Road 504, Toronto W02

$695,000
1 St Johns Road 504

$695,000

New
22d
Condo Apartment2-Storey

1 St Johns Road 504, Toronto W02

Total Monthly Obligation $5,464

Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
22d
Score
15
Yield
7.5%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Condo Apartment
MLS® Number-W13847988
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Condo Apartment
Taxes-$4,504.11 (2026)
Maintenance-$2,085.28/mo
Locker-Exclusive
Parking-1 - Carport
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Living Room
Pool-None
Exterior-Brick, Concrete
Possession-TBD
Neighbourhood-Junction Area
Title-Residential Condo & Other

No agent assigned

Welcome to this 2-storey penthouse suite with a 395 sq ft private rooftop terrace in the St Johns Road Lofts! One of only 15 condos in this truly boutique 5-storey hard loft. Step into the largest condo in the building and imagine entertaining in this truly open-concept living-dining-kitchen with soaring 10-foot ceilings; gathering around your centre island with a breakfast bar; luxuriating in front of your gas fireplace & bathing in light pouring in from your wall-to-wall windows; while still having enough wall space to create a picture-perfect gallery wall. Invite your guests upstairs to your private backyard in the sky with a gas BBQ hookup and ample room for dining and lounging. Enjoy morning coffee with uninterrupted views and cocktails with the late-day sun facing west on your L-shaped terrace! When you are ready to step out, the trendy Junction awaits you. What are you looking for in a neighbourhood? Great restaurants, craft breweries, cafes, live music, bookstores, art, parks, organic food, designer & antique furniture shops, and a vibrant community with yearly events? It's all here. And when you want the serenity of nature, High Park, the West Toronto Railpath and the Humber River are an easy cycle away. If you are looking for the rare opportunity to enjoy living in a boutique condominium in Toronto with fewer than 20 units, you've found it. Are the maintenance fees the same as those you would find in a complex with 100 or 200 units? No. Being one of only 15 units, this is an exclusive living opportunity in a one-of-a-kind neighbourhood.

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

Closing Costs

Mortgage Amount
$556,000
Land Transfer Taxes$10,375
Legal Fees (Est.)
$
Total cash required for closing$150,875

Total Monthly Obligation

$5,464/mo
Mortgage $2,803
Monthly Loss $4,726
Principal$738
Interest$2,066
Property Tax$375
Condo Fees$2,085
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.7%0
5-Year IRR
6.2%15
10-Year IRR
8.1%
Returns Index
8.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$51,828/yr
NOI
$14,718/yr
Net Cash Flow
-$1,577/mo
Cash Margin
-36.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.3/ 100

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

Comparables

Properties near 1 St Johns Road 504

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.