1115- 25 The Esplanade N/A, Toronto C08
Toronto C08
$749,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP-ADMIRAL REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
30
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,200/mo
Estimated from market price-to-rent ratios
Remarks
Large 1124 sqft renovated unit at the prestigious 25 esplanade in St. Lawrence market. Open unobstructed south east views, bright and spacious unit. Newly Reno'd Custom Kitchen W/Granite Counters. Freshly Painted. Smooth Ceilings, Crown Moulding. Plenty Of Ensuite Storage. Double Sinks & Glass Shower In Master Wshrm. Custom Blinds. All newer stainless steel appliances and a wine fridge. Amenities Incl: Roof Top Terraces W/Bbq's, 24/7 Concierge/Security Guards & More. Walking Distance To Parks, Grocery, Entertainment, Transit, Waterfront.
MississaugaInvestor.ca
1115- 25 The Esplanade N/A
Condo Apartment · 2bd/2ba · ~1,100 sqft
$749,900
Cash-Flow Report · July 31, 2026
Cap Rate
0.41%
Monthly Cash Flow
-$3,196/mo
Estimated Rent
$2,200/mo
Cash-on-Cash
-23.32%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,200 |
| Mortgage | −$3,452 |
| Property Tax | −$594 |
| Insurance | −$225 |
| Condo Fee | −$1,015 |
| Vacancy (5%) | −$110 |
| Cash Flow | -$3,196/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$26,400 |
| Vacancy (5%) | −$1,320 |
| Property Tax | −$7,124 |
| Insurance | −$2,700 |
| Condo Fee | −$12,180 |
| Annual NOI | $3,076 |
| Cap Rate | 0.41% |
Cash Required to Close
| Down Payment (20%) | $149,980 |
| Ontario Land Transfer Tax | $11,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $164,453 |
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.