22 Southport Street 231, Toronto W01

$639,000
22 Southport Street 231

$639,000

New
4d
Condo ApartmentApartment

22 Southport Street 231, Toronto W01

Total Monthly Obligation $3,976

Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
4d
Score
18
Yield
6.3%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Condo Apartment
MLS® Number-W14093590
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$2,309.61 (2026)
Maintenance-$1,006.2/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-flexible
Neighbourhood-High Park-Swansea
Title-Residential Condo & Other

No agent assigned

A rare ownership opportunity in a prestigious, Tridel-built community offering generous proportions, functional design, and effortless convenience.This well-appointed 2-bedroom, 1-bathroom suite features approximately 909 sq. ft. of comfortable living space, characterized by expansive bedrooms, hardwood flooring, and a spacious kitchen with abundant cabinetry and storage. This home enjoys peaceful, private views overlooking lush landscaped greenery, offering the feel of a private residence with all the conveniences of condominium living.Thoughtful updates throughout provide plenty of space to live, work, and entertain. Includes 1 dedicated parking space and 1 storage locker. Residents enjoy exceptional building maintenance and comprehensive maintenance fees that include heat, hydro, water, air conditioning, and premium cable/internet packages. Set on beautifully manicured grounds with 24-hour gatehouse security, the building offers resort-style amenities, including an indoor pool, saunas, squash courts, full fitness facilities, party and media rooms, outdoor BBQ areas, and ample visitor parking.Ideally situated steps from High Park, Lake Ontario waterfront trails, and the vibrant shops and dining of Bloor West Village. With quick access to the Gardiner Expressway, TTC transit, and top-rated schools, this property presents an outstanding option for downsizers, professionals, or small families seeking spacious, low-maintenance living in a prime west-end location.

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

Closing Costs

Mortgage Amount
$511,200
Land Transfer Taxes$9,255
Legal Fees (Est.)
$
Total cash required for closing$138,555

Total Monthly Obligation

$3,976/mo
Mortgage $2,578
Monthly Loss $3,298
Principal$678
Interest$1,899
Property Tax$192
Condo Fees$1,006
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.3%1
5-Year IRR
9.3%31
10-Year IRR
10.3%
Returns Index
16.6/ 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
$40,416/yr
NOI
$19,590/yr
Net Cash Flow
-$945/mo
Cash Margin
-28.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.5/ 100

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

Comparables

Properties near 22 Southport Street 231

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.