
1911- 30 Grand Trunk Crescent, Toronto C01
Toronto C01
$897,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE NEW WORLD REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
16
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,350/mo
Estimated from market price-to-rent ratios
Remarks
luxury Largest Unit in Infinite I, Signature 966 Sqft, 2 Split Bedrooms + Breakfast/Office Nook + 2 Full Bathrooms + 2 Oversized Balconies + Ample Storage. THE FULLY UPGRAD (2023), Designed with High-End Luxury, Stunning Chef-Inspired Gourmet Kitchen Complete With Contemporary Cabinetry, Elegant Quartz Countertops, Extended Carbinets and Countertop. Waterfall-edge Island. Premium Flooring, Ensuite Bathroom Upgraded and Finished with Premium Fixtures and Finishes. A Fully Updated Second Bathroom Continues The Theme of Refined Modern Elegance. Additional Conveniences Include Full-Size Washer And Dryer, Stainless Steel Appliances, And Tasteful Modern Details That Showcase True Pride Of Ownership. Walk In To Discover Living Space That Is Incredibly Rare In The City, Open And Welcoming, With Panoramic Southwest Views And All-Day Natural Light. You Will Enjoy Plenty Of Space For Whatever Life Brings, From Work From Home To Entertaining Friends. 2 Walkouts Lead Out To A Huge South Facing Balcony That You'll Actually Want To Use. The Principal Bedroom Is A Grown-Up Oasis With Private Balcony, Ensuite, Huge Walk-In Closet, And King-Size Dimensions. The Suite Is Set Back And Sheltered From Street Noise, Yet In The Absolute Heart Of Downtown With Everything At Your Fingertips. An Easy Stroll To Harbourfront And Direct Indoor Access To Union Station, Scotiabank Arena, Longos & More! ***Note: All Utilities include in Condo Fee****..A Large Number of Visit Parkings
MississaugaInvestor.ca
1911- 30 Grand Trunk Crescent
Condo Apartment · 2bd/2ba · ~950 sqft
$897,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.09%
Monthly Cash Flow
-$4,059/mo
Estimated Rent
$2,350/mo
Cash-on-Cash
-24.75%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,350 |
| Mortgage | −$4,129 |
| Property Tax | −$710 |
| Insurance | −$225 |
| Condo Fee | −$1,227 |
| Vacancy (5%) | −$118 |
| Cash Flow | -$4,059/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,200 |
| Vacancy (5%) | −$1,410 |
| Property Tax | −$8,522 |
| Insurance | −$2,700 |
| Condo Fee | −$14,724 |
| Annual NOI | $844 |
| Cap Rate | 0.09% |
Cash Required to Close
| Down Payment (20%) | $179,400 |
| Ontario Land Transfer Tax | $14,415 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $196,815 |
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.