931- 543 richmond st N/A, Toronto C01
Toronto C01
$519,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOME STANDARDS BRICKSTONE REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
76
Price Drop
4%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,950/mo
Estimated from market price-to-rent ratios
Remarks
543 Richmond Residences by Pemberton Group! Located at the Corner of Richmond and Portland, Right in the Heart of King West and Just Steps from The Entertainment District, Queen West and Minutes from The Financial District. Everything You Need Right Outside Your Door! Across the Street from Loblaws and LCBO, and Just Steps Away from Toronto's Best Restaurants. Amenities Include: Fitness Centre, Party Room, Outdoor Pool, Concierge.
MississaugaInvestor.ca
931- 543 richmond st N/A
Condo Apartment · 2bd/1ba · ~550 sqft
$519,000
Cash-Flow Report · August 4, 2026
Cap Rate
1.84%
Monthly Cash Flow
-$1,595/mo
Estimated Rent
$1,950/mo
Cash-on-Cash
-16.84%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,950 |
| Mortgage | −$2,389 |
| Property Tax | −$411 |
| Insurance | −$225 |
| Condo Fee | −$422 |
| Vacancy (5%) | −$98 |
| Cash Flow | -$1,595/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$23,400 |
| Vacancy (5%) | −$1,170 |
| Property Tax | −$4,931 |
| Insurance | −$2,700 |
| Condo Fee | −$5,064 |
| Annual NOI | $9,535 |
| Cap Rate | 1.84% |
Cash Required to Close
| Down Payment (20%) | $103,800 |
| Ontario Land Transfer Tax | $6,855 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $113,655 |
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.