602- 151 AVENUE Road, Toronto C02
Toronto C02
$1,018,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX DASH REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
140
Price Drop
7%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,500/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To Yorkville's Award Winning Boutique & Luxury Residences. Highly Desired Split 2 Bed, 2 Bath, Appx. 1,000 sf, Unobstructed West Views, Extremely Efficient Plan, Upgraded Finishes: Panelled Bosch Appliances, Hardwood Floors, Ample Of Storage, Kitchen Island And Boasting With Natural Light. Extras: Keyless Suite Lock, Wifi Thermostats, Smooth Ceilings, Modern Fixtures . Gym, Concierge, Party Room, Guest Suite, Shared Terrace, Parking AND locker Included
MississaugaInvestor.ca
602- 151 AVENUE Road
Condo Apartment · 2bd/2ba · ~950 sqft
$1,018,000
Cash-Flow Report · July 31, 2026
Cap Rate
-0.36%
Monthly Cash Flow
-$4,990/mo
Estimated Rent
$2,500/mo
Cash-on-Cash
-26.8%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,500 |
| Mortgage | −$4,686 |
| Property Tax | −$806 |
| Insurance | −$225 |
| Condo Fee | −$1,648 |
| Vacancy (5%) | −$125 |
| Cash Flow | -$4,990/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,000 |
| Vacancy (5%) | −$1,500 |
| Property Tax | −$9,671 |
| Insurance | −$2,700 |
| Condo Fee | −$19,776 |
| Annual NOI | $-3,647 |
| Cap Rate | -0.36% |
Cash Required to Close
| Down Payment (20%) | $203,600 |
| Ontario Land Transfer Tax | $16,835 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $223,435 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.