Th102- 112 George Street, Toronto C08
Toronto C08
$1,100,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KW Living Realty
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
7
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,900/mo
Estimated from market price-to-rent ratios
Remarks
WELCOME TO THIS COVENIENTLY LOCATED 2 BEDROOM PLUS DEN, 2-STOREY TOWNHOME IN DOWNTOWN TORONTO, WITH PRIVATE PATIO, AT THE AWARD WINNING "VU" COMMUNITY BUILT BY ASPEN RIDGE, WITH DIRECT ACCESS TO GEORGE STREET. 1,304 SF AS PER BUILDER'S PLAN. 10 FT CEILING ON MAIN FLOOR. LAMINATE FLOORING THROUGHOUT. SOLID WOOD STAIRS. GRANITE KITCHEN COUNTER. ONE PARKING AND ONE LOCKER INCLUDED. MINUTES TO DVP, GEORGE BROWN COLLEGE, ST LAWRENCE MARKET ETC.
MississaugaInvestor.ca
Th102- 112 George Street
Condo Apartment · 3bd/2ba · ~1,300 sqft
$1,100,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.95%
Monthly Cash Flow
-$4,193/mo
Estimated Rent
$2,900/mo
Cash-on-Cash
-20.84%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,900 |
| Mortgage | −$5,063 |
| Property Tax | −$871 |
| Insurance | −$225 |
| Condo Fee | −$789 |
| Vacancy (5%) | −$145 |
| Cash Flow | -$4,193/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,800 |
| Vacancy (5%) | −$1,740 |
| Property Tax | −$10,450 |
| Insurance | −$2,700 |
| Condo Fee | −$9,468 |
| Annual NOI | $10,442 |
| Cap Rate | 0.95% |
Cash Required to Close
| Down Payment (20%) | $220,000 |
| Ontario Land Transfer Tax | $18,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,475 |
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.