1787 St. Clair Avenue W 102, Toronto W03

$449,000
1787 St. Clair Avenue W 102

$449,000

Price Change
21d
Common Element CondoApartment

1787 St. Clair Avenue W 102, Toronto W03

Total Monthly Obligation $2,834

HausQ Valuation Report
Beds
2
Baths
1
Park
0
Sqft
600-699
DOM
21d
Score
20
Yield
6.5%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Common Element Condo
MLS® Number-W13857148
Beds-2
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Common Element Condo
Taxes-$2,805 (2026)
Maintenance-$589/mo
Locker-Owned
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60/90 DAYS
Neighbourhood-Weston-Pellam Park
Title-Residential Condo & Other

No agent assigned

BRIGHT & SPACIOUS 2-Bedroom Unit Offering Rare DIRECT EXTERIOR ACCESS - No Need To Wait For Elevators! Step Right Outside To Your OPEN BALCONY & GREEN SPACE, Perfect For , Morning Coffee Or Simply Enjoying The Outdoors. Enjoy The Convenience Of dual addresses And DIRECT-TO-DOOR DELIVERIES, Offering The Comfort, Privacy And Feel Of TOWNHOME-STYLE LIVING.This Beautiful OPEN-CONCEPT Condo Is Filled With NATURAL LIGHT And Features 10-FT SMOOTH CEILINGS, FLOOR-TO-CEILING WINDOWS And Stainless Steel Appliances. Ideally Located Just Steps From STOCK YARDS VILLAGE, Restaurants, Cafes And Bars, With Transit And Streetcar Access Right Outside And Close To The Future ST. CLAIR-OLD WESTON GO STATION.Perfect For YOUNG FAMILIES, DOWN SIZERS & PET LOVERS. Enjoy Fantastic Building Amenities Including A Main-Level Gym, Games Room, Party Room, Rooftop BBQ Terrace, Outdoor Fire-Pit Lounge Area, Pet Washing Station & More.

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

Closing Costs

Mortgage Amount
$359,200
Land Transfer Taxes$5,455
Legal Fees (Est.)
$
Total cash required for closing$96,755

Total Monthly Obligation

$2,834/mo
Mortgage $1,811
Monthly Loss $2,357
Principal$477
Interest$1,335
Property Tax$234
Condo Fees$589
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-7.9%1
5-Year IRR
9.6%33
10-Year IRR
10.5%
Returns Index
17.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$29,268/yr
NOI
$14,068/yr
Net Cash Flow
-$639/mo
Cash Margin
-26.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
28.0/ 100

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

Comparables

Properties near 1787 St. Clair Avenue W 102

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.