1711- 395 Bloor Street, Toronto C08
Toronto C08
$578,000
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 ELITE REAL ESTATE
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
124
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,000/mo
Estimated from market price-to-rent ratios
Remarks
True gem 2 Bedroom Luxury Unit, this stunning corner unit at Rosedale on Bloor offers breathtaking panoramic views of downtown Toronto and the Rosedale Valley! Enjoy exclusive hotel-style living atop the city's hottest Canopy by Hilton, complete with 24-hour concierge service and world-class amenities including a large outdoor terrace with BBQ, gym, indoor swimming pool, theater room, 24-hour security, and much more. Featuring a bright, sun-filled open-concept layout with split bedrooms for added privacy, large windows, and sleek modern European-inspired finishes, this luxurious residence is perfectly located just 1 minute from Sherbourne Subway Station, a short walk to Yonge & Bloor, and steps from Yorkville's high-end boutiques, top notch restaurants, and vibrant entertainment. With quick access to the DVP and major transit routes, plus direct connection to the hotel, this rare opportunity is ideal for both owners and investors seeking sophisticated urban living-book your private showing today!
MississaugaInvestor.ca
1711- 395 Bloor Street
Condo Apartment · 2bd/1ba · ~650 sqft
$578,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.21%
Monthly Cash Flow
-$2,080/mo
Estimated Rent
$2,000/mo
Cash-on-Cash
-19.71%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,000 |
| Mortgage | −$2,660 |
| Property Tax | −$458 |
| Insurance | −$225 |
| Condo Fee | −$637 |
| Vacancy (5%) | −$100 |
| Cash Flow | -$2,080/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,000 |
| Vacancy (5%) | −$1,200 |
| Property Tax | −$5,491 |
| Insurance | −$2,700 |
| Condo Fee | −$7,644 |
| Annual NOI | $6,965 |
| Cap Rate | 1.21% |
Cash Required to Close
| Down Payment (20%) | $115,600 |
| Ontario Land Transfer Tax | $8,035 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $126,635 |
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.