#2501- 12 Yonge Street, Toronto C01
Toronto C01
$498,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by GOLDEN GATES REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
53
Price Drop
11%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,950/mo
Estimated from market price-to-rent ratios
Remarks
Exclusive Pinnacle In The Heart Of Downtown. Professionally Renovated One Bedroom plus Den,626 Sq ft + 57 Sq ft Balcony. 9 Foot Ceiling , Freshly Painted, Den is open and could be used as a bedroom or office. Open concept with practical layout and plenty of sunlight , Modern Kitchen W/Granite Countertop. all utilities are included in Condo Fee , Unique City Views. Over 30,000 Sq ft Of World Class Amenities Including: Gyms, Theatre Room, Squash & Tennis Courts,70' Indoor Lap Pool, Guest Suites & More. Steps To Waterfront, Harbourfront, CN Tower, Acc, Rogers Centre, Union Station, Shops, Entertainment & Restaurants.. Excellent Condo Facilities, Common Areas Recently Renovated, including 24-Hour Concierge Security. Must see to appreciate! Unit has No Parking and Locker.
MississaugaInvestor.ca
#2501- 12 Yonge Street
Condo Apartment · 2bd/1ba · ~650 sqft
$498,800
Cash-Flow Report · July 31, 2026
Cap Rate
1.56%
Monthly Cash Flow
-$1,650/mo
Estimated Rent
$1,950/mo
Cash-on-Cash
-18.13%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,950 |
| Mortgage | −$2,296 |
| Property Tax | −$395 |
| Insurance | −$225 |
| Condo Fee | −$586 |
| Vacancy (5%) | −$98 |
| Cash Flow | -$1,650/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$23,400 |
| Vacancy (5%) | −$1,170 |
| Property Tax | −$4,739 |
| Insurance | −$2,700 |
| Condo Fee | −$7,032 |
| Annual NOI | $7,759 |
| Cap Rate | 1.56% |
Cash Required to Close
| Down Payment (20%) | $99,760 |
| Ontario Land Transfer Tax | $6,451 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $109,211 |
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.