
PH 6- 15 Maplewood Avenue, Toronto C03
Toronto C03
$479,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE NRC REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
18
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,900/mo
Estimated from market price-to-rent ratios
Remarks
***** 1 UNDERGROUND PARKING INCLUDED*****. Perched on the penthouse level, this beautifully appointed 1-bedroom + den residence offers a sophisticated blend of style, comfort, and convenience in the heart of Humewood-Cedarvale. The open-concept layout is bathed in natural light through soaring floor-to-ceiling windows, complemented by a charming Juliette balcony that enhances the airy atmosphere. The versatile den serves as an ideal home office, guest space, or reading nook, catering perfectly to a modern, flexible lifestyle. Located on a quiet, tree-lined street, this boutique residence provides the perfect balance of tranquility and urban accessibility. You are just steps away from the vibrant shops, cafés, and restaurants of Bathurst and St. Clair, as well as the expansive greenery of Cedarvale Park and scenic ravine trails. Commuting is effortless with the St. Clair West subway station and TTC routes within easy walking distance. Featuring the added convenience of underground parking, this move-in-ready penthouse is an exceptional opportunity for first-time buyers, professionals, or savvy investors looking for a premium lifestyle in one of Toronto's most desirable neighborhoods. Some photos have been virtually decluttered and staged.
MississaugaInvestor.ca
PH 6- 15 Maplewood Avenue
Condo Apartment · 2bd/1ba · ~650 sqft
$479,000
Cash-Flow Report · August 2, 2026
Cap Rate
1.14%
Monthly Cash Flow
-$1,748/mo
Estimated Rent
$1,900/mo
Cash-on-Cash
-20%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,900 |
| Mortgage | −$2,205 |
| Property Tax | −$379 |
| Insurance | −$225 |
| Condo Fee | −$744 |
| Vacancy (5%) | −$95 |
| Cash Flow | -$1,748/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,800 |
| Vacancy (5%) | −$1,140 |
| Property Tax | −$4,551 |
| Insurance | −$2,700 |
| Condo Fee | −$8,928 |
| Annual NOI | $5,481 |
| Cap Rate | 1.14% |
Cash Required to Close
| Down Payment (20%) | $95,800 |
| Ontario Land Transfer Tax | $6,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $104,855 |
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.