207- 117 Broadway Avenue, Toronto C10
Toronto C10
$416,500
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 ULTIMATE REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
123
Price Drop
3%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,550/mo
Estimated from market price-to-rent ratios
Remarks
Luxury Living with Unmatched Connectivity. Positioned at the heart of midtown, just steps from Eglington Subway Station and the new CrosstownLRT, Line 5 offers unparalleled access to top universities, business hubs, and city life all without the need for a car. Designed for Peace of Mind& Premium Living with 24-Hour Concierge and Secure Building Access. Fitness & Wellness Studios (Yoga, Steam & Sauna). Pet Spa & Spa Lounge. Curated Social & Study Spaces. Party Lounge, Outdoor Firepit, Theatre and Art Studio for your creative escape. Social Club for Co-working by day, networking by night, Outdoor BBQ & Dining Lounge, Library Lounge for focused study, and an Outdoor Games Lounge. Walking Distance To Premium Dining, Shopping, Parks & Entertainment. With Close Proximity To Great Schools & All Urban Conveniences, This Exceptional Unit Is Perfect For Professionals Or Anyone Seeking A Sophisticated Urban Lifestyle In One Of Toronto's Most Vibrant Communities. Looking to secure a stylish city home, Line 5 offers a sophisticated, secure, and community-driven environment perfect for students and professionalsalike.
MississaugaInvestor.ca
207- 117 Broadway Avenue
Condo Apartment · 1bd/1ba · ~550 sqft
$416,500
Cash-Flow Report · August 2, 2026
Cap Rate
1.56%
Monthly Cash Flow
-$1,378/mo
Estimated Rent
$1,550/mo
Cash-on-Cash
-18.15%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,550 |
| Mortgage | −$1,917 |
| Property Tax | −$330 |
| Insurance | −$225 |
| Condo Fee | −$378 |
| Vacancy (5%) | −$78 |
| Cash Flow | -$1,378/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,600 |
| Vacancy (5%) | −$930 |
| Property Tax | −$3,957 |
| Insurance | −$2,700 |
| Condo Fee | −$4,536 |
| Annual NOI | $6,477 |
| Cap Rate | 1.56% |
Cash Required to Close
| Down Payment (20%) | $83,300 |
| Ontario Land Transfer Tax | $4,805 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $91,105 |
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.