
E1108- 555 Wilson Avenue, Toronto C06
Toronto C06
$408,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by EXP REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
16
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,850/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To Suite 1108 At 555 Wilson Ave - A Bright And Spacious, Move-In Ready Condo Offering Approx 600Sqft Of Interior Living Space Plus 100 Sqft Private Balcony With Beautiful West-Facing Sunset Views!! Thoughtfully Updated, This Stylish Suite Features A Fully Painted Interior, Updated Fixtures Included Valence Lighting, Laminate Flooring Throughout And A Contemporary Kitchen With Stainless Steel Appliances, Stone Counters, Tile Backsplash, And Ample Cabinetry. The Open-Concept Layout Maximizes Every Square Foot And Creates The Perfect Space For Relaxing, Entertaining, Or Working From Home.The Generously Sized Bedroom Easily Accommodates Multiple Dressers And Features A Large Double Sliding Door Closet. Ensuite Laundry Adds Everyday Convenience, While Large Windows Fill The Home With Natural Light Throughout The Day. Residents Of The Station Enjoy Premium Amenities Including A 24-Hour Concierge, Indoor Pool, Fully Equipped Fitness Centre, Party Room And Visitor Parking. Located Steps To Wilson Subway Station And Minutes To Yorkdale Mall, Hwy 401, Allen Road, York University, Downsview Park, Restaurants, Cafes, Grocery Stores And Everyday Essentials - This Is One Of Toronto's Most Connected Communities. Adding To The Appeal, The Neighbourhood Is Undergoing Significant Transformation. The Adjacent 50 Wilson Heights Redevelopment Is Delivering New Homes, Retail, Parkland, Community Space And A Child Care Centre, While The Massive YZD Downsview Redevelopment Will Bring Thousands Of New Residents, Jobs, Amenities And Infrastructure To The Area. Whether You're Looking For Your First Home, A Highly Connected & Walkable Space Or An Investment In A High-Growth Transit-Oriented Community, This Address Delivers Exceptional Value, Convenience And Long-Term Upside! Parking Included.
MississaugaInvestor.ca
E1108- 555 Wilson Avenue
Condo Apartment · 2bd/1ba · ~550 sqft
$408,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.08%
Monthly Cash Flow
-$1,171/mo
Estimated Rent
$1,850/mo
Cash-on-Cash
-15.75%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,850 |
| Mortgage | −$1,878 |
| Property Tax | −$323 |
| Insurance | −$225 |
| Condo Fee | −$502 |
| Vacancy (5%) | −$93 |
| Cash Flow | -$1,171/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,200 |
| Vacancy (5%) | −$1,110 |
| Property Tax | −$3,876 |
| Insurance | −$2,700 |
| Condo Fee | −$6,024 |
| Annual NOI | $8,490 |
| Cap Rate | 2.08% |
Cash Required to Close
| Down Payment (20%) | $81,600 |
| Ontario Land Transfer Tax | $4,635 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $89,235 |
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.