2014- 155 Yorkville Avenue, Toronto C02
Toronto C02
$539,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HC REALTY GROUP INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
15
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,000/mo
Estimated from market price-to-rent ratios
Remarks
A Luxury 1+ den suite in an upscale condo building in the heart of Yorkville. "Southwest" best exposure with plenty of sunlight. One bedroom plus den with a parking spot. Floor to ceiling windows, laminate flooring, cozy and airy open-concept layout. The living area features a large bay window offering an incredible view of the City. The sleek and functional kitchen features integrated built-in appliances, modern cabinetry, and efficient design perfect for urban living and entertaining. The versatile den provides an ideal work-from-home office, study, or guest room. This suite blends luxury, functionality and exceptional convenience. Enjoy premium building amenities including 24-hour concierge, fitness studio, resident lounge and more. Unbeatable location just steps to top-notch restaurants, boutiques, entertainment venues, shopping, Subway and more. Living at its finest with unmatched lifestyle and income potential.
MississaugaInvestor.ca
2014- 155 Yorkville Avenue
Condo Apartment · 2bd/1ba · ~650 sqft
$539,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.9%
Monthly Cash Flow
-$2,078/mo
Estimated Rent
$2,000/mo
Cash-on-Cash
-21.12%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,000 |
| Mortgage | −$2,481 |
| Property Tax | −$427 |
| Insurance | −$225 |
| Condo Fee | −$845 |
| Vacancy (5%) | −$100 |
| Cash Flow | -$2,078/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,000 |
| Vacancy (5%) | −$1,200 |
| Property Tax | −$5,121 |
| Insurance | −$2,700 |
| Condo Fee | −$10,140 |
| Annual NOI | $4,839 |
| Cap Rate | 0.9% |
Cash Required to Close
| Down Payment (20%) | $107,800 |
| Ontario Land Transfer Tax | $7,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $118,055 |
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.