205- 151 Avenue Road, Toronto C02
Toronto C02
$618,000
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
1
Days on Market
123
Price Drop
8%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Voted T.O. Top 3 Buildings Of 2020, Luxurious Boutique Building, Spacious Appx. 650 sf, 1 Bdr Plus Den, 1 Baths, 10' Ceilings, Boast with Light, Ideal for Young Professional or Pied-à-Terre in Yorkville, , Features Top Of The Line Finishes: 10' Ceilings, 7'' Oak Hardwood Floors Throughout, Bosch Integrated Appliances And Not To Be Overlooked The Gorgeous South-West Views, Experience the Utmost in Urban Living.
MississaugaInvestor.ca
205- 151 Avenue Road
Condo Apartment · 2bd/1ba · ~650 sqft
$618,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.46%
Monthly Cash Flow
-$2,610/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-23.13%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,845 |
| Property Tax | −$489 |
| Insurance | −$225 |
| Condo Fee | −$998 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$2,610/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,871 |
| Insurance | −$2,700 |
| Condo Fee | −$11,976 |
| Annual NOI | $2,823 |
| Cap Rate | 0.46% |
Cash Required to Close
| Down Payment (20%) | $123,600 |
| Ontario Land Transfer Tax | $8,835 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $135,435 |
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.