390 Booth Street 102, West Centre Town

$599,000
390 Booth Street 102

$599,000

New
24d
Condo Apartment1 Storey/Apt

390 Booth Street 102, West Centre Town

Total Monthly Obligation $3,902

Beds
1
Baths
2
Park
1
Sqft
900-999
DOM
24d
Score
16
Yield
5.5%
Cash on Cash
-9.0%
Cap Rate
2.7%
5Y IRR
8.5%
10Y IRR
9.1%
Property Type-Condo Apartment
MLS® Number-X13840228
Beds-1
Bathrooms-2
Size-900-999 sqft
Listed on site-Sep 29, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$4,801 (2026)
Maintenance-$886/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-4205 - West Centre Town
Title-Residential Condo & Other

No agent assigned

Welcome to Z6 Urban Lofts, where space, style and an unbeatable central location come together. This impressive 993 sq. ft., 1-bed, 2-bath condo was reconfigured from its original 2-bedroom layout to create an exceptionally spacious open-concept living/TV area made for entertaining. The upgraded kitchen features stainless appliances, granite breakfast bar and shaker cabinetry. A king-size primary retreat offers a huge walk-in closet and ensuite. Step outside to the massive private terrace with BBQ hookup, an incredible extension of your living space. Wheelchair accessible with in-unit laundry, secure underground parking, a locker conveniently located outside the unit PLUS an additional underground locker. Future owners may have potential to restore the former 2-bedroom configuration. Walk to Preston Street, Little Italy, Chinatown, Pimisi LRT and Dow's Lake. Urban living without sacrificing space!

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,902/mo
Mortgage $2,416
Monthly Loss $3,266
Principal$636
Interest$1,780
Property Tax$400
Condo Fees$886
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.4%0
5-Year IRR
5.4%12
10-Year IRR
7.3%
Returns Index
7.4/ 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
$32,916/yr
NOI
$11,791/yr
Net Cash Flow
-$1,434/mo
Cash Margin
-52.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.413
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
20.4/ 100

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

Comparables

Properties near 390 Booth Street 102

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.