1409- 1 Scott Street, Toronto C08
Toronto C08
$699,800
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
81
Price Drop
3%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,150/mo
Estimated from market price-to-rent ratios
Remarks
Welcome home to The Esplanade - one of Downtown London's most prestigious addresses. This stunning 2-bedroom corner unit is everything you've been searching for, wrapped in modern elegance and urban convenience. From the moment you step inside, you'll fall in love with the warm bamboo floors, designer lighting, and the bright, airy open-concept living and dining space that flows seamlessly to not one - but two balcony walkouts, framing breathtaking, unobstructed east-facing views of a charming heritage building and serene pond.The split bedroom layout offers the perfect balance of togetherness and privacy - ideal for couples, professionals, or small families. The upgraded kitchen is built for those who love to cook and entertain, low maintenance fees .Amazing Building Amenities:Pool,Gym,Guest Suite, Bbq, Library, Theatre, Party Room. 1 Parking &1 Locker Included. This is downtown living at its finest. Sophisticated, stylish, and move-in ready. Your new chapter starts here!!! Steps Away From Financial District, St. Lawrence Market,Union Station, ACC And Path.
MississaugaInvestor.ca
1409- 1 Scott Street
Condo Apartment · 2bd/1ba · ~650 sqft
$699,800
Cash-Flow Report · July 31, 2026
Cap Rate
1.01%
Monthly Cash Flow
-$2,631/mo
Estimated Rent
$2,150/mo
Cash-on-Cash
-20.58%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,150 |
| Mortgage | −$3,221 |
| Property Tax | −$554 |
| Insurance | −$225 |
| Condo Fee | −$673 |
| Vacancy (5%) | −$108 |
| Cash Flow | -$2,631/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,800 |
| Vacancy (5%) | −$1,290 |
| Property Tax | −$6,648 |
| Insurance | −$2,700 |
| Condo Fee | −$8,076 |
| Annual NOI | $7,086 |
| Cap Rate | 1.01% |
Cash Required to Close
| Down Payment (20%) | $139,960 |
| Ontario Land Transfer Tax | $10,471 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,431 |
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.