2811- 300 Front Street, Toronto C01
Toronto C01
$1,050,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 PERCY FULTON LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,850/mo
Estimated from market price-to-rent ratios
Remarks
Experience luxury waterfront living at Tridel's prestigious 300 Front! This bright and spacious corner suite offers over 1,000 sq. ft. with 2 bedrooms + den, 2 full bathrooms, floor-to-ceiling windows, and a large balcony showcasing breathtaking lake and city views. Includes 1 parking space. Enjoy world-class amenities including a rooftop infinity pool, fitness center, yoga studio, theatre, party lounge, BBQ terrace, concierge, guest suites, and more. Steps to the Financial District, The Well, Union Station, Rogers Centre, CN Tower, waterfront trails, shopping, and Toronto's finest dining. Property is tenanted by an excellent AAA tenant. Kindly allow 24 hours' notice for all showings.
MississaugaInvestor.ca
2811- 300 Front Street
Condo Apartment · 3bd/2ba · ~1,100 sqft
$1,050,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.72%
Monthly Cash Flow
-$4,200/mo
Estimated Rent
$2,850/mo
Cash-on-Cash
-21.87%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,850 |
| Mortgage | −$4,833 |
| Property Tax | −$831 |
| Insurance | −$225 |
| Condo Fee | −$1,018 |
| Vacancy (5%) | −$143 |
| Cash Flow | -$4,200/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,200 |
| Vacancy (5%) | −$1,710 |
| Property Tax | −$9,975 |
| Insurance | −$2,700 |
| Condo Fee | −$12,216 |
| Annual NOI | $7,599 |
| Cap Rate | 0.72% |
Cash Required to Close
| Down Payment (20%) | $210,000 |
| Ontario Land Transfer Tax | $17,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $230,475 |
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.