1208- 2 Anndale Drive, Toronto C14
Toronto C14
$699,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
17
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,450/mo
Estimated from market price-to-rent ratios
Remarks
Exceptional 2 Bedroom + Den Suite In The Heart Of Prestigious Yonge & Sheppard! This Bright, Open-Concept Residence Features Soaring 9-Ft Ceilings, Floor-To-Ceiling Windows, A Modern Kitchen With Granite Countertops & Lots Of Storage, A Spacious, Bright Living And Dining Area Designed For Comfortable Living And Entertaining. Enjoy Seamless Indoor-Outdoor Living With A Large Wrap Around Balcony Offering Expansive City Views. The Versatile Den Is Ideal For A Home Office Or Guest Space. Unbeatable Location With Direct Subway Access And Just Steps To Restaurants, Cafés, Grocery Stores, Shopping, Banks, Parks, And Every Urban Convenience. Residents Enjoy Premium Amenities Including A 24-Hour Concierge, Indoor Pool, Fitness Centre, Yoga Studio, Rooftop Terrace, Party Room, Visitor Parking, And More. Minutes To Hwy 401, Making Commuting Across The GTA Effortless. An Exceptional Opportunity To Own In One Of North York's Most Desirable Communities. **Currently Tenanted (Month-To Month Tenant)**
MississaugaInvestor.ca
1208- 2 Anndale Drive
Condo Apartment · 3bd/2ba · ~950 sqft
$699,800
Cash-Flow Report · July 31, 2026
Cap Rate
0.59%
Monthly Cash Flow
-$2,876/mo
Estimated Rent
$2,450/mo
Cash-on-Cash
-22.49%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,450 |
| Mortgage | −$3,221 |
| Property Tax | −$554 |
| Insurance | −$225 |
| Condo Fee | −$1,203 |
| Vacancy (5%) | −$123 |
| Cash Flow | -$2,876/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$29,400 |
| Vacancy (5%) | −$1,470 |
| Property Tax | −$6,648 |
| Insurance | −$2,700 |
| Condo Fee | −$14,436 |
| Annual NOI | $4,146 |
| Cap Rate | 0.59% |
Cash Required to Close
| Down Payment (20%) | $139,960 |
| Ontario Land Transfer Tax | $10,471 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,431 |
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.