1787 St. Clair Avenue W 610, Toronto W03

$649,900
1787 St. Clair Avenue W 610

$649,900

New
9d
Condo ApartmentApartment

1787 St. Clair Avenue W 610, Toronto W03

Total Monthly Obligation $3,883

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
9d
Score
16
Yield
5.0%
Cash on Cash
-8.2%
Cap Rate
2.8%
5Y IRR
9.1%
10Y IRR
9.6%
Property Type-Condo Apartment
MLS® Number-W14033960
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$3,330.13 (2026)
Maintenance-$784.46/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX PREMIER INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Weston-Pellam Park
Title-Residential Condo & Other

No agent assigned

860 Sq Ft. A Northwest Corner Suite With Golden Hour Sunsets Right From Your Balcony. Welcome To Suite 610 At Scout Condos. Floor To Ceiling Windows Wrap This Beautifully Upgraded 2 Bedroom, 2 Bathroom Home, With An Open Concept Layout That Flows Straight Outside. Bedrooms Sit On Opposite Sides For True Privacy, Making It Ideal For Roommates, A Work From Home Setup, Or A Smart Investment. Custom Solid Wood Doors, An Upgraded Quartz Countertop And Fresh Paint Throughout Mean All You Have To Do Is Move In. Step Outside And St. Clair West Is Yours. Bakeries, Parks And Transit Surround You, With Stock Yards Village, The Junction And Corso Italia Minutes Away. The 512 Streetcar Is At Your Door, The Future Stockyards Up Express Station (Expected 2031) Puts Union Station And Pearson Airport A Single Train Ride Away, And Black Creek Drive Gets You To The 401 Fast. The Space. The Light. The Location. 1 Additional Parking Spot Available For Sale, Ask For More Information.

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

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$3,883/mo
Mortgage $2,622
Monthly Loss $3,194
Principal$690
Interest$1,932
Property Tax$278
Condo Fees$784
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.3%0
5-Year IRR
6.1%15
10-Year IRR
7.8%
Returns Index
8.6/ 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
$32,640/yr
NOI
$14,232/yr
Net Cash Flow
-$1,435/mo
Cash Margin
-52.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
20.7/ 100

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

Comparables

Properties near 1787 St. Clair Avenue W 610

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.