103 The Queensway 1202, Toronto W01

$499,900
103 The Queensway 1202

$499,900

New
19d
Condo ApartmentApartment

103 The Queensway 1202, Toronto W01

Total Monthly Obligation $3,175

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
19d
Score
18
Yield
6.0%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Condo Apartment
MLS® Number-W13859830
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 4, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,571 (2026)
Maintenance-$743.96/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX DYNAMICS REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-High Park-Swansea
Title-Residential Condo & Other

No agent assigned

Welcome to NXT Condos at 103 The Queensway! This bright, spotlessly maintained 12th-floor 1+1bedroom, 1-bathroom unit offers the perfect blend of modern urban living and scenic waterfrontcharm in the sought-after High Park-Swansea neighborhood. Featuring smooth 9ft ceilings,floor-to-ceiling windows, and a highly functional open-concept layout with a spacious den idealfor a home office or dining space.Step out onto your private balcony and soak in breathtaking, unobstructed south-east viewsoverlooking the lake and city skyline. The stylish kitchen is complete with sleek granitecountertops, stainless steel appliances, and ample storage. Includes 1 OWNED undergroundparking spot and 1 OWNED locker for your ultimate convenience!Unbeatable location: steps to High Park, Sunnyside Beach, Lake Ontario waterfront trails, andHumber Bay. TTC streetcar right at your doorstep with quick access to Downtown Toronto,Gardiner Expressway, and QEW.Resort-style amenities include 24hr concierge, indoor and outdoor swimming pools, fullyequipped gym, tennis court, party room, guest suites, and daycare. Perfect for first-timebuyers, professionals, or investors. Move-in ready - don't miss out!

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$3,175/mo
Mortgage $2,016
Monthly Loss $2,644
Principal$531
Interest$1,486
Property Tax$214
Condo Fees$744
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.8%22
10-Year IRR
9.1%
Returns Index
12.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$30,120/yr
NOI
$13,209/yr
Net Cash Flow
-$916/mo
Cash Margin
-36.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
24.8/ 100

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

Comparables

Properties near 103 The Queensway 1202

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.