3303- 85 Wood Street, Toronto C08
Toronto C08
$699,000
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 REALTRON REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
10
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,450/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To Axis Condos By CentreCourt! Bright And Functional 2+Den, 2-Bath Southwest Corner Suite Offering 775 Sq Ft Of Interior Living Space Plus A Spacious 132 Sq Ft Balcony. Floor-To-Ceiling Windows Fill The Unit With Natural Light While Showcasing Beautiful Southwest City Views. Practical Split-Bedroom Layout With An Open Concept Living And Dining Area, Plus A Versatile Den Ideal For A Home Office. Includes One Locker. Located In The Heart Of Downtown Toronto, Steps To College Station, TMU, U Of T, Eaton Centre, Loblaws, Restaurants, Hospitals And Everyday Conveniences. A Fantastic Opportunity For End Users And Investors Alike.
MississaugaInvestor.ca
3303- 85 Wood Street
Condo Apartment · 3bd/2ba · ~750 sqft
$699,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.74%
Monthly Cash Flow
-$2,204/mo
Estimated Rent
$2,450/mo
Cash-on-Cash
-17.26%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,450 |
| Mortgage | −$3,217 |
| Property Tax | −$553 |
| Insurance | −$225 |
| Condo Fee | −$536 |
| Vacancy (5%) | −$123 |
| Cash Flow | -$2,204/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$29,400 |
| Vacancy (5%) | −$1,470 |
| Property Tax | −$6,641 |
| Insurance | −$2,700 |
| Condo Fee | −$6,432 |
| Annual NOI | $12,157 |
| Cap Rate | 1.74% |
Cash Required to Close
| Down Payment (20%) | $139,800 |
| Ontario Land Transfer Tax | $10,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,255 |
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.