1135 Royal York Road 1301, Toronto W08

$899,000
1135 Royal York Road 1301

$899,000

New
18d
Condo ApartmentApartment

1135 Royal York Road 1301, Toronto W08

Total Monthly Obligation $5,141

HausQ Valuation Report
Bed+Den
3+1
Baths
3
Park
1
Sqft
1000-1199
DOM
18d
Score
15
Yield
4.4%
Cash on Cash
-9.8%
Cap Rate
2.5%
5Y IRR
7.9%
10Y IRR
8.6%
Property Type-Condo Apartment
MLS® Number-W13864562
Bed+Den-3+1
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,089.77 (2026)
Maintenance-$974.16/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Stucco (Plaster)
Possession-Flexible
Neighbourhood-Edenbridge-Humber Valley
Title-Residential Condo & Other

No agent assigned

Welcome Home To This 2 Bedroom, 3 Bathroom South Facing Suite. "Penthouse Series" Condo In Prestigious James Club With 10' Smooth Ceilings & Breathtaking Views Of Lake & City From Every Room! Features Include: Hardwood Flrs Thruout, Ensuites In Both Bedrooms, Beautiful Open Concept Kit With Breakfast Bar/Granite Counters/Ceramic Backsplash/S.S. Appliances; Custom Window Coverings & Light Fixtures,... Excellent Condo Amenities Include 24 Hour Concierge,Indoor Pool,Gym,Media Rm,Party Rm, Golf Sim, Guest Suites...

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

Closing Costs

Mortgage Amount
$719,200
Land Transfer Taxes$14,455
Legal Fees (Est.)
$
Total cash required for closing$195,755

Total Monthly Obligation

$5,141/mo
Mortgage $3,626
Monthly Loss $4,187
Principal$954
Interest$2,672
Property Tax$341
Condo Fees$974
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.4%0
5-Year IRR
5.3%12
10-Year IRR
7.1%
Returns Index
7.2/ 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
$39,864/yr
NOI
$17,698/yr
Net Cash Flow
-$2,151/mo
Cash Margin
-64.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.413
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
16.9/ 100

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

Comparables

Properties near 1135 Royal York Road 1301

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.