@Northern Light
i guess i will post here too!
Quick back-of-the-envelope analysis on a 0.67-acre development site in East Toronto listed at $17M.
Approved for 156,787 SF residential GFA (~200 rental units). Retail portion excluded for simplicity.
Land: $17,000,000
Construction: $450/SF × 156,787 SF = $70,554,150
Soft costs (15%): $10,583,122
Contingency (10%): $7,055,415
Total project cost: ~$105.2M
= $525,963 per unit
Assuming a 4.75% cap rate and 35% expense ratio,
→ NOI/unit ≈ $24,983
→ Gross income/unit ≈ $38,435
→ ≈ $3,200/month rent needed
Current 1-bed rents in East Toronto (Leslieville) are around $2,200–$2,600/month,
so the math… doesn’t really pencil out
PS: FYI the above assumption assumes the site is ready to go and shovel-ready! So think construction can start tomorrow!!!! Also, consider the soft cost & contingency is bid at the lowest price