3903- 101 Peter Street, Toronto C01
Toronto C01
$584,000
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
59
Price Drop
3%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Remarks for Clients: High above the Entertainment District, this bright corner 1-bedroom + study delivers the downtown lifestyle buyers are looking for. Freshly painted and move-in ready, this smartly designed suite features floor-to-ceiling windows, hardwood flooring throughout, granite countertops, and sweeping panoramic city views from the 39th floor. The study nook adds valuable flexibility - perfect for a work-from-home setup, reading area, or extra storage. Enjoy an efficient open-concept layout with plenty of natural light and a modern urban feel. Step outside and you are surrounded by Toronto's best restaurants, cafés, nightlife, theatres, shopping, and entertainment. Walk to the Financial District, Rogers Centre, CN Tower, King West, Queen West, TTC streetcar, and everything downtown has to offer. Building amenities include 24/7 concierge, guest suites, and more. A bright, functional, high-floor corner suite in one of Toronto's most exciting downtown locations - perfect for first-time buyers, investors, or anyone looking for a turnkey city home.
MississaugaInvestor.ca
3903- 101 Peter Street
Condo Apartment · 2bd/1ba · ~650 sqft
$584,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.38%
Monthly Cash Flow
-$2,016/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-18.91%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,688 |
| Property Tax | −$462 |
| Insurance | −$225 |
| Condo Fee | −$588 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$2,016/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,548 |
| Insurance | −$2,700 |
| Condo Fee | −$7,056 |
| Annual NOI | $8,066 |
| Cap Rate | 1.38% |
Cash Required to Close
| Down Payment (20%) | $116,800 |
| Ontario Land Transfer Tax | $8,155 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $127,955 |
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.