2502- 28 Ted Rogers Way, Toronto C08
Toronto C08
$599,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by FIRST CLASS REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
26
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Experience luxury urban living in this beautifully appointed split 2-bedroom corner suite at Couture Condos by Monarch. Featuring a bright, open-concept layout with soaring 9-foot ceilings, floor-to-ceiling windows, and engineered laminate flooring throughout, this spacious residence is filled with natural light and showcases spectacular city, Rosedale Valley, and lake views.The modern linear kitchen is thoughtfully designed with no wasted space and features full-size stainless steel appliances, granite countertops, a built-in dishwasher, and microwave. The open living and dining area offers the perfect setting for both everyday living and entertaining.Ideally located at Bloor & Church, just steps to Yonge & Bloor subway station, Yorkville, Bloor Street shopping, restaurants, Rosedale Valley, the University of Toronto, Toronto Metropolitan University, and countless urban conveniences.Residents enjoy exceptional building amenities, including 24-hour concierge, an indoor pool, hot tub, sauna, fully equipped fitness centre, party room, theatre/media room, library, guest suites, abundant visitor parking, and a car wash bay.
MississaugaInvestor.ca
2502- 28 Ted Rogers Way
Condo Apartment · 2bd/1ba · ~750 sqft
$599,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.13%
Monthly Cash Flow
-$2,191/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-20.03%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,757 |
| Property Tax | −$474 |
| Insurance | −$225 |
| Condo Fee | −$682 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$2,191/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,691 |
| Insurance | −$2,700 |
| Condo Fee | −$8,184 |
| Annual NOI | $6,795 |
| Cap Rate | 1.13% |
Cash Required to Close
| Down Payment (20%) | $119,800 |
| Ontario Land Transfer Tax | $8,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,255 |
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.