210- 25 Richmond Street, Toronto C08
Toronto C08
$599,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by FOREST HILL REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
14
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Stop your search here! This stylish and luxurious south facing 718 sq.ft suite is a rare find, offering the perfect blend of comfort, functionality, and design. This One Bedroom Plus Den features a spacious open-concept layout with floor-to-ceiling windows that fill the space with natural light. Thoughtfully designed, it offers not one but Two Double closets space for excellent storage. The versatile den is ideal as a home office, study, or guest space. Contemporary Kitchen with Sleek Cabinetry, The Dinning and Living area overlooking a peaceful Quiet Street. The Generously size Primary Bedroom Features Walk-In Closet . An excellent opportunity for first-time buyers, investors, or anyone seeking a vibrant downtown lifestyle. Ideally located in the heart of downtown Toronto. Just steps from the Path, Subway, Financial district, TTC, TMU, U of T, Hospitals, Eaton Centre, Restaurants, cafes, and Entertainment. Enjoy premium building amenities including BBQ area , Outdoor Pool, Fitness center , Lounge, etc. Don't miss this fantastic opportunity to own in one of Toronto's most sought-after neighbourhoods !
MississaugaInvestor.ca
210- 25 Richmond Street
Condo Apartment · 2bd/1ba · ~750 sqft
$599,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.14%
Monthly Cash Flow
-$2,187/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-19.99%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,757 |
| Property Tax | −$474 |
| Insurance | −$225 |
| Condo Fee | −$678 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$2,187/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,691 |
| Insurance | −$2,700 |
| Condo Fee | −$8,136 |
| Annual NOI | $6,843 |
| Cap Rate | 1.14% |
Cash Required to Close
| Down Payment (20%) | $119,800 |
| Ontario Land Transfer Tax | $8,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,255 |
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.