1207- 425 Front 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 HOMELIFE/REALTY ONE LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
7
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
Contemporary 2-bedroom suite in Canary House offering luxurious living with a highly functional layout, floor-to-ceiling windows and breathtaking panoramic views of the city skyline and lake .The modern open-concept kitchen is beautifully appointed with stainless steel appliances ,perfect for everyday living and entertaining. Residents enjoy access to premium amenities, including a state-of-the-art fitness centre, yoga studio, and an elegant party room designed for social gatherings. A full-service concierge and stunning rooftop terrace provide the perfect setting to relax or host guests. Additional thoughtfully curated amenities include a karaoke/theatre room, library, multi-purpose studio, conference room, and a convenient pet washing station. Ideally located in one of Toronto's most vibrant and sought-after communities, this residence is within walking distance to George Brown College, the Distillery District, St. Lawrence Market, No Frills, and the YMCA. Enjoy easy access to the Don Valley Parkway and Gardiner Expressway, along with nearby parks, cafés, and public transit-offering the ultimate blend of luxury, convenience, and urban lifestyle
MississaugaInvestor.ca
1207- 425 Front Street
Condo Apartment · 2bd/2ba · ~650 sqft
$599,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.44%
Monthly Cash Flow
-$2,039/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-18.64%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,757 |
| Property Tax | −$474 |
| Insurance | −$225 |
| Condo Fee | −$530 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$2,039/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,691 |
| Insurance | −$2,700 |
| Condo Fee | −$6,360 |
| Annual NOI | $8,619 |
| Cap Rate | 1.44% |
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.