1006- 19 Bathurst Street, Toronto C01
Toronto C01
$538,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KW Living Realty
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
31
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,000/mo
Estimated from market price-to-rent ratios
Remarks
Luxurious Concord Waterfront Building! This North East Facing Unit Offers Stunning Views of Lake & City. It is One of The Few Units In The Building With Enclosed Den Having Large Windows, Allowing Ample Natural Light. Elegant Marble Bathroom, Modern Open Concept Kitchen & Dining. Over 23,000 sf of Hotel-Style Amenities. The Building Next To 50,000 Sf Loblaws Store, Banks, LCBO And Cafes. Steps TO Lake, Transit, Schools, Restaurants, Shopping, Financial/Entertainment District, Parks And King West Village, Community Centre, Sports Arenas & More! Easy Access To Hwy/TTC. Rare 1 Parking Included.
MississaugaInvestor.ca
1006- 19 Bathurst Street
Condo Apartment · 2bd/1ba · ~550 sqft
$538,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.52%
Monthly Cash Flow
-$1,796/mo
Estimated Rent
$2,000/mo
Cash-on-Cash
-18.29%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,000 |
| Mortgage | −$2,476 |
| Property Tax | −$426 |
| Insurance | −$225 |
| Condo Fee | −$569 |
| Vacancy (5%) | −$100 |
| Cash Flow | -$1,796/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,000 |
| Vacancy (5%) | −$1,200 |
| Property Tax | −$5,111 |
| Insurance | −$2,700 |
| Condo Fee | −$6,828 |
| Annual NOI | $8,161 |
| Cap Rate | 1.52% |
Cash Required to Close
| Down Payment (20%) | $107,600 |
| Ontario Land Transfer Tax | $7,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $117,835 |
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.