613- 245 Davisville Avenue, Toronto C10
Toronto C10
$630,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by OAK AND KEY REAL ESTATE
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
91
Price Drop
3%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,100/mo
Estimated from market price-to-rent ratios
Remarks
Your opportunity is here! own this beautiful Parkside condo, located in Midtown Toronto. Complete with its own parking spot, close to shops, parks, TTC and great restaurants. Tastefully decorated, simply move in and enjoy! The functional layout offers many possibilities complete with a second bedroom that can be a home office or den.
MississaugaInvestor.ca
613- 245 Davisville Avenue
Condo Apartment · 2bd/1ba · ~750 sqft
$630,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.19%
Monthly Cash Flow
-$2,275/mo
Estimated Rent
$2,100/mo
Cash-on-Cash
-19.77%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,100 |
| Mortgage | −$2,900 |
| Property Tax | −$499 |
| Insurance | −$225 |
| Condo Fee | −$646 |
| Vacancy (5%) | −$105 |
| Cash Flow | -$2,275/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,200 |
| Vacancy (5%) | −$1,260 |
| Property Tax | −$5,985 |
| Insurance | −$2,700 |
| Condo Fee | −$7,752 |
| Annual NOI | $7,503 |
| Cap Rate | 1.19% |
Cash Required to Close
| Down Payment (20%) | $126,000 |
| Ontario Land Transfer Tax | $9,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $138,075 |
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.