
802- 361 Front Street, Toronto C01
Toronto C01
$585,888
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX PROFESSIONALS INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
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
Experience The Best Of Downtown Living At 361 Front St W! This Beautifully Appointed All-Inclusive Utilities 1-Bedroom + Den Condo Offers The Perfect Blend Of Style, Comfort, And Functionality In One Of Toronto's Most Sought-After Locations. Featuring A Thoughtfully Designed Open-Concept Layout, This Bright And Spacious Suite Makes Exceptional Use Of Every Square Foot And Showcases Breathtaking City Skyline Views That Create An Unforgettable Backdrop Day And Night. The Modern Kitchen Seamlessly Connects To The Living And Dining Areas, Making It Ideal For Both Everyday Living And Effortless Entertaining. The Versatile Den Provides The Perfect Space For A Home Office, Guest Area, Or Reading Nook. Complete With One Parking Space And A Locker, This Suite Delivers The Convenience And Flexibility Today's Urban Lifestyle Demands. Enjoy Resort-Inspired Living With Access To The Renowned Club Vista, Featuring An Indoor Pool, Hot Tub, Sauna, And Fully Equipped Fitness Centre. Residents Also Enjoy Premium Amenities Including A 24-Hour Concierge, Basketball Court, Theatre, Party Room, BBQ Terrace, Guest Suites, And Visitor Parking. Located In The Heart Of Downtown Toronto, You're Just Steps From The Financial District, The Well, The Waterfront, Rogers Centre, CN Tower, Union Station, World-Class Restaurants, Shopping, Entertainment, And Transit. Whether You're A Professional, Investor, Or Someone Looking To Embrace The Excitement Of City Living, This Exceptional Condo Offers An Unbeatable Opportunity In One Of Toronto's Most Vibrant And Walkable Neighbourhoods. Move In And Experience The Ultimate Downtown Lifestyle!
MississaugaInvestor.ca
802- 361 Front Street
Condo Apartment · 2bd/1ba · ~650 sqft
$585,888
Cash-Flow Report · July 31, 2026
Cap Rate
1.06%
Monthly Cash Flow
-$2,179/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-20.37%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,697 |
| Property Tax | −$464 |
| Insurance | −$225 |
| Condo Fee | −$740 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$2,179/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,566 |
| Insurance | −$2,700 |
| Condo Fee | −$8,880 |
| Annual NOI | $6,224 |
| Cap Rate | 1.06% |
Cash Required to Close
| Down Payment (20%) | $117,177.6 |
| Ontario Land Transfer Tax | $8,193 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $128,370.6 |
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.