318- 352 Front Street, Toronto C01
Toronto C01
$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 LANDMARK RH REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
8
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
Bright & Spacious 2 Bdrm 2 Bath Condo in High Demand Downtown Entertainment District. 825 S.F Corner Unit + Spectacular 300 S.F Wrap-Around Balcony - Offering Exceptional Outdoor Living Space. Floor-To-Ceiling Windows with Clear View. $$$ Upgrades: Electronic Blinds with remote in Living/Dining. High-End Kitchen with Premium Cabinetry & Canopy, Cambria Quartz Countertops & Backsplash, Built-In Appliances. Enjoy 5 Star Building Amenities: 24 Hrs Concierge, Fitness Centre, Yoga Studio, Theatre, Party Room, Rooftop Terrace with BBQ Area... Steps to Public Transit, The Well, Rogers Centre, CN Tower & Ripley's Aquarium, Close to TIFF, Financial District & PATH Network, Walking Distance to 8 Acres Canoe Landing Park, Union Station, Subway, Shopping & GO Transit. Easy Access To Gardiner Expressway, CNE & Waterfront.
MississaugaInvestor.ca
318- 352 Front Street
Condo Apartment · 2bd/2ba · ~850 sqft
$599,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.03%
Monthly Cash Flow
-$2,242/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-20.5%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,757 |
| Property Tax | −$474 |
| Insurance | −$225 |
| Condo Fee | −$733 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$2,242/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,691 |
| Insurance | −$2,700 |
| Condo Fee | −$8,796 |
| Annual NOI | $6,183 |
| Cap Rate | 1.03% |
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.