1212- 115 Blue Jays Way, Toronto C01
Toronto C01
$339,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by WORLD CLASS REALTY POINT
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
0
Bathrooms
1
Days on Market
31
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,300/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to King Blue Condos in Toronto's vibrant Entertainment District! This bright and functional studio suite features an open-concept layout, 9-ft ceilings, premium finishes, a modern kitchen with integrated appliances, floor-to-ceiling windows, and a locker. Enjoy exceptional amenities including a rooftop pool and terrace, fitness centre, yoga room, party room, lounge, landscaped outdoor spaces, and 24-hour concierge. Ideally located steps to the CN Tower, Rogers Centre, the PATH, TTC, Financial District, waterfront, world-class restaurants, theatres, shopping, and everyday conveniences. An excellent opportunity for first-time buyers, professionals, or investors seeking stylish urban living in one of Toronto's most desirable downtown neighborhoods. Pictures were taken at the time of occupancy from developer
MississaugaInvestor.ca
1212- 115 Blue Jays Way
Condo Apartment · 0bd/1ba · ~250 sqft
$339,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.64%
Monthly Cash Flow
-$1,099/mo
Estimated Rent
$1,300/mo
Cash-on-Cash
-17.69%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,300 |
| Mortgage | −$1,565 |
| Property Tax | −$269 |
| Insurance | −$225 |
| Condo Fee | −$275 |
| Vacancy (5%) | −$65 |
| Cash Flow | -$1,099/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$15,600 |
| Vacancy (5%) | −$780 |
| Property Tax | −$3,229 |
| Insurance | −$2,700 |
| Condo Fee | −$3,300 |
| Annual NOI | $5,591 |
| Cap Rate | 1.64% |
Cash Required to Close
| Down Payment (20%) | $67,980 |
| Ontario Land Transfer Tax | $3,574 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $74,554 |
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.