E112- 555 WILSON Avenue, Toronto C06
Toronto C06
$399,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RARE REAL ESTATE
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
80
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,500/mo
Estimated from market price-to-rent ratios
Remarks
Live in one of Toronto's most connected communities! Modern ground floor living just steps from the subway station. This contemporary one bedroom offers an incredible 380 square feet terrace that truly extends your living space outdoors. Perfect for plant lovers, urban gardening, outdoor dining or giving your pets extra outdoor space to enjoy. Create your own private outdoor oasis! The ground floor convenience means no waiting for elevators and effortless direct access to your home. Inside features a sleek contemporary kitchen with stainless steel appliances, backsplash and stone counters. Open concept space with laminate floors. Bedroom has wall to wall closet space and ensuite laundry. Residents enjoy premium amenities including 24-hour concierge, indoor pool, fully equipped gym, party room and visitor parking.Live steps from Wilson Subway Station with quick access to Yorkdale Mall, Hwy 401, Allen Road, York University, Downsview Park, restaurants, cafes and everyday essentials. Whether you're commuting downtown, investing in a high-demand area or looking for your first home, this location delivers exceptional value and convenience in a vibrant, fast-growing community.
MississaugaInvestor.ca
E112- 555 WILSON Avenue
Condo Apartment · 1bd/1ba · ~550 sqft
$399,000
Cash-Flow Report · August 2, 2026
Cap Rate
1.3%
Monthly Cash Flow
-$1,406/mo
Estimated Rent
$1,500/mo
Cash-on-Cash
-19.34%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,500 |
| Mortgage | −$1,837 |
| Property Tax | −$316 |
| Insurance | −$225 |
| Condo Fee | −$453 |
| Vacancy (5%) | −$75 |
| Cash Flow | -$1,406/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,000 |
| Vacancy (5%) | −$900 |
| Property Tax | −$3,791 |
| Insurance | −$2,700 |
| Condo Fee | −$5,436 |
| Annual NOI | $5,173 |
| Cap Rate | 1.3% |
Cash Required to Close
| Down Payment (20%) | $79,800 |
| Ontario Land Transfer Tax | $4,460 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $87,260 |
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.