
813- 50 Mccaul Street, Toronto C01
Toronto C01
$629,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SMART SOLD REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
5
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,100/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To Form Condominium By Tridel, A Boutique-Style Mid-Rise Residence In The Cultural Heart Of Downtown Toronto. This Bright And Spacious South-Facing 1 Bedroom + Large Den, 2 Bathroom Suite Offers 763 Sq. Ft. Of Thoughtfully Designed Living Space.Enjoy Immaculate Laminate Flooring Throughout, An Open-Concept Living And Dining Area, And A Modern Kitchen Featuring Designer Cabinetry, Granite Countertops And Backsplash, Along With Stainless Steel Appliances. The Generously Sized Den Offers Exceptional Flexibility-Large Enough To Be Enclosed To Create A Second Bedroom Or Customized As A Home Office, Study, Nursery, Or Multi-Purpose Space To Suit Your Lifestyle.Additional Features Include Overhead Shower Heads In Both Bathrooms, A Spacious Washer/Dryer Closet With Built-In Shelving For Extra Storage, Floor-To-Ceiling Windows With Window Coverings, And A Charming Juliet Balcony. 1 Locker is Included. Perfectly Located With A 100 Walk Score, You're Just Steps From Toronto's Best Restaurants, Cafés, Boutique Shopping, Queen Street West, Grange Park, OCAD University, TTC Streetcars And Subway Stations, The Art Gallery Of Ontario, And The Financial And Entertainment Districts. Residents Also Enjoy The Convenience Of 24-Hour Concierge And Security Services. Book Your Showing Today!
MississaugaInvestor.ca
813- 50 Mccaul Street
Condo Apartment · 2bd/2ba · ~750 sqft
$629,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.97%
Monthly Cash Flow
-$2,388/mo
Estimated Rent
$2,100/mo
Cash-on-Cash
-20.79%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,100 |
| Mortgage | −$2,895 |
| Property Tax | −$498 |
| Insurance | −$225 |
| Condo Fee | −$765 |
| Vacancy (5%) | −$105 |
| Cash Flow | -$2,388/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,200 |
| Vacancy (5%) | −$1,260 |
| Property Tax | −$5,976 |
| Insurance | −$2,700 |
| Condo Fee | −$9,180 |
| Annual NOI | $6,084 |
| Cap Rate | 0.97% |
Cash Required to Close
| Down Payment (20%) | $125,800 |
| Ontario Land Transfer Tax | $9,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $137,855 |
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.