313- 51 York Mills Road, Toronto C12
Toronto C12
$1,738,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HARVEY KALLES REAL ESTATE LTD.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
45
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,550/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to the Estate Townhomes of Hoggs Hollow - an exclusive enclave in one of Toronto's most sought-after neighbourhoods. This elegant 3-bedroom, 3-bath executive townhome offers a warm, functional layout with quality finishes throughout.The open-concept main floor is perfect for everyday living and entertaining, featuring a custom kitchen with updated appliances and generous storage. The spacious primary retreat occupies its own level with a spa-inspired 5-piece ensuite and two walk-in closets, while the upper floor offers two additional bedrooms ideal for family, guests, or a home office.Enjoy relaxing or entertaining on the private rooftop terrace w gas bbq hookup. Quietly tucked into prestigious Hoggs Hollow, yet just minutes to Yonge Street, transit, Highway 401, shops, and restaurants. Includes two underground parking spaces.
MississaugaInvestor.ca
313- 51 York Mills Road
Condo Townhouse · 3bd/3ba · ~2,125 sqft
$1,738,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.49%
Monthly Cash Flow
-$7,288/mo
Estimated Rent
$3,550/mo
Cash-on-Cash
-22.9%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,550 |
| Mortgage | −$8,000 |
| Property Tax | −$1,376 |
| Insurance | −$225 |
| Condo Fee | −$1,059 |
| Vacancy (5%) | −$178 |
| Cash Flow | -$7,288/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,600 |
| Vacancy (5%) | −$2,130 |
| Property Tax | −$16,511 |
| Insurance | −$2,700 |
| Condo Fee | −$12,708 |
| Annual NOI | $8,551 |
| Cap Rate | 0.49% |
Cash Required to Close
| Down Payment (20%) | $347,600 |
| Ontario Land Transfer Tax | $31,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $381,835 |
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.