701- 100 Hayden Street, Toronto C08
Toronto C08
$635,000
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
2
Days on Market
31
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,100/mo
Estimated from market price-to-rent ratios
Remarks
Show Anytime...No Notice Required!!!! Welcome to Bloor Walk Boutique Low Rise Condos (21 Storey) On A Quiet Dead End Street Only Steps To Bloor Subway As Well As Yonge & Bloor Shopping . 10 Minute Walk To University Of Toronto & Toronto Metropolitan University (TMU). 5 Minute Walk To Hospitals & Exciting Yorkville. Steps To Bay/Bloor St Shops, Longo's Grocery, WalkScore99. Overlooking Rosedale Corridor And Architecture Of St. Paul's Church. Clean, Corner Suite 2 Bedrooms Plus 2 Full Bathrooms , 9 Foot Ceilings, Ensuite Laundry, Locker & Plenty Of Visitor Parking! Tons Of Natural Daylight!!! Sliding Doors-Walk Out From LivingRoom To Balcony To Enjoy Morning Coffee-On A Low Floor!!!!! No Carpets Anywhere! Pleasing Real Hardwood Floors! Great Amenities Include InDoor Pool & Hot Tub , Newly Renovated Gym, RoofTop Deck & PartRoom, Billiard Room, Library, 24 Hrs Security, High Demand, Low Rise Building With Little Turnover, Tucked Away On A Dead End Street Yet Next To Everything You Require!!!! Enjoy The Secret Pocket Yet Steps To All Services!! Available September 1st, 2026...
MississaugaInvestor.ca
701- 100 Hayden Street
Condo Apartment · 2bd/2ba · ~750 sqft
$635,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.88%
Monthly Cash Flow
-$2,456/mo
Estimated Rent
$2,100/mo
Cash-on-Cash
-21.18%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,100 |
| Mortgage | −$2,923 |
| Property Tax | −$503 |
| Insurance | −$225 |
| Condo Fee | −$800 |
| Vacancy (5%) | −$105 |
| Cash Flow | -$2,456/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,200 |
| Vacancy (5%) | −$1,260 |
| Property Tax | −$6,033 |
| Insurance | −$2,700 |
| Condo Fee | −$9,600 |
| Annual NOI | $5,607 |
| Cap Rate | 0.88% |
Cash Required to Close
| Down Payment (20%) | $127,000 |
| Ontario Land Transfer Tax | $9,175 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $139,175 |
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.