224- 77 Maitland Place, Toronto C08
Toronto C08
$589,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 PERCY FULTON LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
64
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Bright & spacious 850 sq. ft. 2-bedroom, 2-bathroom condo at Celebrity Place. Excellent downtown location steps to Yonge St., Wellesley subway, shopping, and everyday conveniences. Spotlessly clean unit with updated kitchen, stainless steel appliances, wood floors throughout, and an ensuite laundry. The open-concept living/dining area comfortably accommodates full furniture. Oversized balcony overlooking quiet private gardens. Full-service building with 24-hr concierge, fitness centre, indoor pool, and on-site management. Parking & locker available. https://celebrityplace77.wordpress.com/celebrity-place-listing-resources
MississaugaInvestor.ca
224- 77 Maitland Place
Condo Apartment · 2bd/2ba · ~850 sqft
$589,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.8%
Monthly Cash Flow
-$2,319/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-21.56%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,711 |
| Property Tax | −$466 |
| Insurance | −$225 |
| Condo Fee | −$864 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$2,319/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,596 |
| Insurance | −$2,700 |
| Condo Fee | −$10,368 |
| Annual NOI | $4,706 |
| Cap Rate | 0.8% |
Cash Required to Close
| Down Payment (20%) | $117,800 |
| Ontario Land Transfer Tax | $8,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $129,055 |
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.