2502- 5418 Yonge Street, Toronto C07
Toronto C07
$1,098,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by WESTWOOD REALTY PLUS INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
4
Bathrooms
2
Days on Market
18
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,200/mo
Estimated from market price-to-rent ratios
Remarks
Beautifully renovated open-concept suite with bright southeast views and a spacious, functional layout. This 3+1 bedroom unit lives like a 4-bedroom home, featuring a fully enclosed den with a private door and window that is perfect as a fourth bedroom, home office, or guest room (no closet).The upgraded kitchen features premium appliances, elegant marble flooring, and opens seamlessly to the living and dining areas, making it ideal for everyday living and entertaining. The split-bedroom layout offers added privacy, while the large balcony is perfect for relaxing and enjoying the views.Additional upgrades include laminate flooring throughout and a newer washer and dryer.Unbeatable location within walking distance to Finch TTC Subway Station, GO Transit, North York Centre, grocery stores, restaurants, the library, and community centre. Quick access to Highway 401.Enjoy excellent building amenities, including a 24-hour concierge, indoor pool, hot tub, sauna, fitness centre, party room, and guest suite.
MississaugaInvestor.ca
2502- 5418 Yonge Street
Condo Apartment · 4bd/2ba · ~1,700 sqft
$1,098,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.58%
Monthly Cash Flow
-$4,524/mo
Estimated Rent
$3,200/mo
Cash-on-Cash
-22.52%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,200 |
| Mortgage | −$5,054 |
| Property Tax | −$869 |
| Insurance | −$225 |
| Condo Fee | −$1,416 |
| Vacancy (5%) | −$160 |
| Cash Flow | -$4,524/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,400 |
| Vacancy (5%) | −$1,920 |
| Property Tax | −$10,431 |
| Insurance | −$2,700 |
| Condo Fee | −$16,992 |
| Annual NOI | $6,357 |
| Cap Rate | 0.58% |
Cash Required to Close
| Down Payment (20%) | $219,600 |
| Ontario Land Transfer Tax | $18,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,035 |
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.