901- 130 River Street, Toronto C08
Toronto C08
$554,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX REALTRON REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
38
Price Drop
1%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,000/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To Artworks Tower By Daniels! This Rarely Occupied, Just Like Brand New 1 Bedroom + Den Suite Offers An Unobstructed, Panoramic East View With Beautiful Lake Views. Perfect For First-Time Buyers & Young Professionals Seeking A Vibrant, Connected Community. Modern Open-Concept Living Features Laminate Flooring Throughout, Sleek Gourmet Kitchen With Centre Island, Built-In Appliances, Quartz Countertops, And Generous Private Balcony Perfect For Catching The Sunrise. The Versatile Den Is Ideal For Home Office Or Guest Room. Spacious Primary Bedroom Includes Mirrored Double Closet & Oversized Windows. Enjoy Incredible Building Amenities: 24/7 Concierge, Fitness Centre, Party/Meeting Rooms, Outdoor Terrace With BBQs, Kids' Play Area & Visitor Parking. Located In Revitalized Regent Park, Steps To The Aquatic Centre, Athletic Grounds, Shops, Restaurants & Parks. TTC At Doorsteps. Minutes To DVP/Gardiner, Eaton Centre, Distillery District, St. Lawrence Market, Financial District, Toronto Metropolitan University & George Brown College.
MississaugaInvestor.ca
901- 130 River Street
Condo Apartment · 2bd/1ba · ~550 sqft
$554,000
Cash-Flow Report · August 4, 2026
Cap Rate
1.6%
Monthly Cash Flow
-$1,811/mo
Estimated Rent
$2,000/mo
Cash-on-Cash
-17.91%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,000 |
| Mortgage | −$2,550 |
| Property Tax | −$439 |
| Insurance | −$225 |
| Condo Fee | −$497 |
| Vacancy (5%) | −$100 |
| Cash Flow | -$1,811/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,000 |
| Vacancy (5%) | −$1,200 |
| Property Tax | −$5,263 |
| Insurance | −$2,700 |
| Condo Fee | −$5,964 |
| Annual NOI | $8,873 |
| Cap Rate | 1.6% |
Cash Required to Close
| Down Payment (20%) | $110,800 |
| Ontario Land Transfer Tax | $7,555 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $121,355 |
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.