
2506- 33 University Avenue, Toronto C01
Toronto C01
$1,278,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SOTHEBY'S INTERNATIONAL REALTY CANADA
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
4
Bathrooms
2
Days on Market
5
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,400/mo
Estimated from market price-to-rent ratios
Remarks
Distinguished by its striking architectural presence on Toronto's premier avenue, Empire Plaza at 33 University Avenue stands as a masterwork of urban sophistication, rivaling the design prestige and elite positioning of the city's most celebrated landmarks. Envisioned by the award-winning Young & Wright Architects, this iconic building commands the skyline from the absolute nexus of the financial, entertainment, and sports districts. Positioned on a prestigious high floor, Suite 2506 offers a meticulous, carpet-free sanctuary encompassing appx 1,821 SF within an exceptionally functional 3+1 bedroom layout. The primary living space is captivated by a magnificent 30-foot expanse of floor-to-ceiling glass, bathing the interior in abundant natural light while revealing a breathtaking metropolitan vista. A flexible, oversized solarium delivers the ultimate secondary footprint for a quiet workspace or family lounge. The modern chef's kitchen boasts premium stainless steel appliances and extensive counters that transition seamlessly into an airy dining area, while the pristine bathrooms have been reimagined as private spa retreats featuring quartz double vanities, frameless glass rainfall showers, and organic freestanding soaking tubs. Year-round comfort is effortlessly maintained via zoned individual heat pumps. Beyond the suite, an elevated lifestyle is supported by upscale building amenities, including a 24-hour concierge, free visitor parking, an on-site salon, a café, a landscaped rooftop terrace, high-speed Wi-Fi, and an exclusive party room. This premium suite also features an all-inclusive monthly maintenance fee covering heat, electricity, water, owned locker storage and conveniently connected parking spot, delivering exceptional value and effortless ownership for busy professionals and affluent homeowners. Welcome to an unparalleled luxury living experience in the heart of Toronto.
MississaugaInvestor.ca
2506- 33 University Avenue
Condo Apartment · 4bd/2ba · ~1,900 sqft
$1,278,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.25%
Monthly Cash Flow
-$5,621/mo
Estimated Rent
$3,400/mo
Cash-on-Cash
-24.04%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,400 |
| Mortgage | −$5,882 |
| Property Tax | −$1,012 |
| Insurance | −$225 |
| Condo Fee | −$1,732 |
| Vacancy (5%) | −$170 |
| Cash Flow | -$5,621/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,800 |
| Vacancy (5%) | −$2,040 |
| Property Tax | −$12,141 |
| Insurance | −$2,700 |
| Condo Fee | −$20,784 |
| Annual NOI | $3,135 |
| Cap Rate | 0.25% |
Cash Required to Close
| Down Payment (20%) | $255,600 |
| Ontario Land Transfer Tax | $22,035 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $280,635 |
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.