For Sale · Multifamily

L1 - 120 PEMBROKE STREET, Toronto (Cabbagetown-South St. James Town)

L1 - 120 PEMBROKE STREET, Toronto (Cabbagetown-South St. James Town), ON M5A2N8

Price on request

—

Asset Class

Multifamily

Size

—

Building class

B

Zoning

RA8 — Medium Rise

$ / SF

—

Occupancy

97%

About this property

Updated lower-level suite in Allan Garden. This 1-bedroom, 1-bath unit features a bright, updated living space, including a kitchen area with plenty of cupboard space, 4 pc bath, fireplace, spacious bedroom with tons of closet space, above-grade windows, pot lights, a wall-mounted air conditioning unit, and on-site coin-operated laundry. Interiors and mechanicals have been updated. With a 98/100 Walk Score, you're a 15-minute walk from Yonge and Dundas, the Eaton Centre, and essential amenities. It's an ideal fit for students or professionals who want the convenience and vibrant atmosphere of downtown Toronto. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.50M
Down payment30% · $450K
Interest rate6.25%
Amortization25 years
Occupancy97%
Expense growth2.5%

Monthly debt service

$7K

Projected NOI

$85K

Annual cash flow

$2K

Cash-on-cash

0.46%

DSCR

1.02

Going-in cap

5.68%

Figures are modelled from the listed price and asset class for illustration only. Verify all income, expenses, and financing terms independently before making an offer.

Area demographics

Trade area within 3 miles of the property.

Population

107,546

Households

48,921

Median income

$74,500

Median age

39.1

Daytime population

177,010

5-yr growth

3.5%

Modelled estimates for illustration until a licensed census data provider is connected.

Secure deal room

Confidential diligence documents for L1 - 120 PEMBROKE STREET, Toronto (Cabbagetown-South St. James Town).

NDA required
  • Offering Memorandum

    PDF · 4.2 MB

  • Rent Roll & T-12

    XLSX · 820 KB

  • Environmental Phase I

    PDF · 6.7 MB

  • Site Survey & Plans

    PDF · 11.4 MB

  • Zoning Confirmation Letter

    PDF · 310 KB

Preview experience — the electronic NDA is illustrative and is not a binding agreement.