205- 88 Davenport Road, Toronto C02
Toronto C02
$925,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CHESTNUT PARK REAL ESTATE LIMITED
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
3
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
A sophisticated residence at The Florian, one of Yorkville's most coveted boutique addresses. This elegant one bedroom suite is thoughtfully designed with generous principal rooms, timeless finishes, a chef inspired kitchen, and a luxurious spa inspired bath. Floor to ceiling windows showcase peaceful south facing park views and open to a private balcony, creating a seamless connection between indoor and outdoor living. One underground parking space and one storage locker are included. Renowned for its impeccable service, The Florian offers 24 hour concierge, valet parking, an indoor pool, fitness centre, sauna, steam room, guest suite, party room, and a beautifully landscaped rooftop terrace with BBQs. Just steps to Yorkville's world class shopping and dining, the designer boutiques and restaurants along Bloor Street, Ramsden Park, Summerhill, the TTC, and some of Toronto's finest cultural attractions, this is luxury living in one of Toronto's most prestigious neighbourhoods.
MississaugaInvestor.ca
205- 88 Davenport Road
Condo Apartment · 1bd/1ba · ~750 sqft
$925,000
Cash-Flow Report · July 31, 2026
Cap Rate
-0.29%
Monthly Cash Flow
-$4,478/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-26.47%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$4,258 |
| Property Tax | −$732 |
| Insurance | −$225 |
| Condo Fee | −$1,210 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$4,478/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$8,788 |
| Insurance | −$2,700 |
| Condo Fee | −$14,520 |
| Annual NOI | $-2,638 |
| Cap Rate | -0.29% |
Cash Required to Close
| Down Payment (20%) | $185,000 |
| Ontario Land Transfer Tax | $14,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $202,975 |
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.