708- 10 Willison Square, Toronto C01
Toronto C01
$420,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by NU STREAM REALTY (TORONTO) INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
17
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,550/mo
Estimated from market price-to-rent ratios
Remarks
Nestled next to Chinatown for easy access to the city's vibrant heart, Close to Queen West, Kensington Market, trendy cafes, and eclectic shops, Conveniently located near streetcar and subway lines, Easy access to Highway for convenient commuting. Unit Features: South-facing unit for natural light, 9 ft ceiling, Brand new dishwasher, Center Island in the kitchen. Overall, this unit seems to offer a perfect blend of comfort, convenience, and style, making it an attractive option for those who want to live in the heart of the city. Comfortable And Quiet. Convenient Location: Dundas & Spadina. Walk To Kensington Market & Queen St W & U Of T Campus & Ocad. Amenities Including 24 Hr Concierge, Fitness, Theatre, Party Room, Rooftop Terrace With Bbq Stations.
MississaugaInvestor.ca
708- 10 Willison Square
Condo Apartment · 1bd/1ba · ~550 sqft
$420,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.34%
Monthly Cash Flow
-$1,816/mo
Estimated Rent
$1,550/mo
Cash-on-Cash
-23.72%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,550 |
| Mortgage | −$1,933 |
| Property Tax | −$333 |
| Insurance | −$225 |
| Condo Fee | −$797 |
| Vacancy (5%) | −$78 |
| Cash Flow | -$1,816/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,600 |
| Vacancy (5%) | −$930 |
| Property Tax | −$3,990 |
| Insurance | −$2,700 |
| Condo Fee | −$9,564 |
| Annual NOI | $1,416 |
| Cap Rate | 0.34% |
Cash Required to Close
| Down Payment (20%) | $84,000 |
| Ontario Land Transfer Tax | $4,875 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $91,875 |
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.