70 Annie Craig Drive TH104, Toronto W06

$1,199,000
70 Annie Craig Drive TH104

$1,199,000

New
10d
Condo ApartmentApartment

70 Annie Craig Drive TH104, Toronto W06

Total Monthly Obligation $6,506

HausQ Valuation Report
Bed+Den
3+1
Baths
3
Park
1
Sqft
1400-1599
DOM
10d
Score
16
Yield
4.7%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Condo Apartment
MLS® Number-W14031526
Bed+Den-3+1
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Oct 13, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,984.52 (2025)
Maintenance-$1,054.42/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS TORONTO CITY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Aluminum Siding, Metal/Steel Siding
Possession-Vacant
Neighbourhood-Mimico
Title-Residential Condo & Other

No agent assigned

Experience refined lakeside living where elegance meets everyday ease! This exceptional 2-story condo townhouse by Mattamy Homes at 'Vita On The Lake' offers the perfect house-like feel with its own private street-level entrance. Boasting high ceilings and a bright, open-concept layout, this spacious home features 2 large bedrooms plus a massive den that easily functions as a 3rd bedroom. The chef-inspired kitchen is a showstopper, complete with premium S/Sintegrated appliances and a massive island. Enjoy top-tier amenities: 24hr concierge, outdoor pool with sundeck/BBQ terrace, gym, yoga studio, sauna, party room, pet wash, and visitor parking. Steps to Humber Bay Park, Martin Goodman Trail, beaches, yacht club, Metro, LCBO, and cafes. TTC at your doorstep & minutes to downtown via the Gardiner. Includes 1 parking & 1 locker. The perfect balance of luxury and convenience!

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

Closing Costs

Mortgage Amount
$959,200
Land Transfer Taxes$20,455
Legal Fees (Est.)
$
Total cash required for closing$261,755

Total Monthly Obligation

$6,506/mo
Mortgage $4,836
Monthly Loss $5,234
Principal$1,273
Interest$3,564
Property Tax$415
Condo Fees$1,054
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.4%1
5-Year IRR
7.5%21
10-Year IRR
8.7%
Returns Index
11.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$56,880/yr
NOI
$31,154/yr
Net Cash Flow
-$2,240/mo
Cash Margin
-47.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.5/ 100

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

Comparables

Properties near 70 Annie Craig Drive TH104

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.