401- 60 Bathurst Street, Toronto C01
Toronto C01
$699,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX WEST REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
11
Price Drop
5%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,850/mo
Estimated from market price-to-rent ratios
Remarks
Beautiful loft featuring soaring 11-foot ceilings and expansive floor-to-ceiling windows that showcase breathtaking westerly views and spectacular sunsets. Thoughtfully designed with modern finishes throughout, this stylish home offers designer cabinetry, stainless steel appliances, a custom-built walk-in closet, and a spa-inspired bathroom that creates the perfect retreat. Located in a sought-after boutique loft building in the heart of vibrant King West, you'll enjoy the perfect blend of urban convenience and contemporary living. Just steps from public transit, grocery stores, parks, cafés, renowned restaurants, and Toronto's exciting nightlife, this is an exceptional opportunity to experience one of the city's most desirable neighbourhoods.
MississaugaInvestor.ca
401- 60 Bathurst Street
Condo Apartment · 1bd/1ba · ~750 sqft
$699,900
Cash-Flow Report · July 31, 2026
Cap Rate
0.97%
Monthly Cash Flow
-$2,656/mo
Estimated Rent
$1,850/mo
Cash-on-Cash
-20.77%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,850 |
| Mortgage | −$3,222 |
| Property Tax | −$554 |
| Insurance | −$225 |
| Condo Fee | −$412 |
| Vacancy (5%) | −$93 |
| Cash Flow | -$2,656/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,200 |
| Vacancy (5%) | −$1,110 |
| Property Tax | −$6,649 |
| Insurance | −$2,700 |
| Condo Fee | −$4,944 |
| Annual NOI | $6,797 |
| Cap Rate | 0.97% |
Cash Required to Close
| Down Payment (20%) | $139,980 |
| Ontario Land Transfer Tax | $10,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,453 |
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.