3007- 251 Jarvis Street, Toronto C08
Toronto C08
$350,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CONDOWONG REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
0
Bathrooms
1
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,300/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to minimalist city living at 251 Jarvis St. This pristine studio residence offers a bright, highly functional interior footprint designed for effortless modern living. The space is washed in natural light from wall-to-wall windows, complementing the high-quality laminate floors and contemporary designer bathroom. Boasting a 97 Walk Score, everything downtown has to offer is at your doorstep. Ideal as an affordable executive pied-à-terre, a premium home for a student, or a high-yielding addition to your investment portfolio.
MississaugaInvestor.ca
3007- 251 Jarvis Street
Condo Apartment · 0bd/1ba · ~250 sqft
$350,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.76%
Monthly Cash Flow
-$1,388/mo
Estimated Rent
$1,300/mo
Cash-on-Cash
-21.71%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,300 |
| Mortgage | −$1,611 |
| Property Tax | −$277 |
| Insurance | −$225 |
| Condo Fee | −$510 |
| Vacancy (5%) | −$65 |
| Cash Flow | -$1,388/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$15,600 |
| Vacancy (5%) | −$780 |
| Property Tax | −$3,325 |
| Insurance | −$2,700 |
| Condo Fee | −$6,120 |
| Annual NOI | $2,675 |
| Cap Rate | 0.76% |
Cash Required to Close
| Down Payment (20%) | $70,000 |
| Ontario Land Transfer Tax | $3,725 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $76,725 |
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.