4811- 100 Dalhousie Street, Toronto C08
Toronto C08
$639,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by EXPRESS REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
38
Price Drop
6%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,100/mo
Estimated from market price-to-rent ratios
Remarks
Spacious & Bright (Approx. 710 Sf As Per Builder) 2 Bedrooms 2 Washrooms, Unit W/ Sw Views At Pemberton's Social Condo. Located In The Heart Of Downtown Toronto, Just A Couple Streets East Of Yonge & Dundas. Experience All That Downtown Toronto Has To Offer! Nearby Amenities Include: Dundas Square, Eaton Center, Toronto Metropolitan University, St Michaels Hospital, Plethora Of Shopping, Parks and Recreation, Restaurants, and Entertainment. Building Amenities Include: Concierge, Fitness Center, Yoga Room, Steam Room, Sauna, Party Room, Bbqs, Concierge & More!
MississaugaInvestor.ca
4811- 100 Dalhousie Street
Condo Apartment · 2bd/2ba · ~750 sqft
$639,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.36%
Monthly Cash Flow
-$2,217/mo
Estimated Rent
$2,100/mo
Cash-on-Cash
-19%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,100 |
| Mortgage | −$2,941 |
| Property Tax | −$506 |
| Insurance | −$225 |
| Condo Fee | −$540 |
| Vacancy (5%) | −$105 |
| Cash Flow | -$2,217/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,200 |
| Vacancy (5%) | −$1,260 |
| Property Tax | −$6,071 |
| Insurance | −$2,700 |
| Condo Fee | −$6,480 |
| Annual NOI | $8,689 |
| Cap Rate | 1.36% |
Cash Required to Close
| Down Payment (20%) | $127,800 |
| Ontario Land Transfer Tax | $9,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $140,055 |
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.