2107- 10 Navy Wharf Court, Toronto C01
Toronto C01
$609,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
98
Price Drop
4%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Situated in the Centre of Toronto's Harbourfront Community with a clear view of the Rogers Centre SkyDome & CN Tower. Lake view is towards the south, exceptional location!!! The Superclub complex featuring fitness, weight, rowing areas. Bowling, billiards, ping-pong, virtual golf, theatre and party rooms. An indoor running track, basketball and squash courts. Indoor swimming pool with a jacuzzi. And outdoor tennis court, barbecue and a dog run. Guest suites and ample visitors parking. Enjoy a birds eye view of Downtown Toronto while relaxing on your Balcony!
MississaugaInvestor.ca
2107- 10 Navy Wharf Court
Condo Apartment · 2bd/1ba · ~650 sqft
$609,900
Cash-Flow Report · August 1, 2026
Cap Rate
1.02%
Monthly Cash Flow
-$2,291/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-20.57%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,807 |
| Property Tax | −$483 |
| Insurance | −$225 |
| Condo Fee | −$723 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$2,291/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,794 |
| Insurance | −$2,700 |
| Condo Fee | −$8,676 |
| Annual NOI | $6,200 |
| Cap Rate | 1.02% |
Cash Required to Close
| Down Payment (20%) | $121,980 |
| Ontario Land Transfer Tax | $8,673 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $133,653 |
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.