1808- 200 Bloor Street, Toronto C02
Toronto C02
$669,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REAL ONE REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,800/mo
Estimated from market price-to-rent ratios
Remarks
Best Layout Bright & Spacious 1 Br Unit W/ 9' Smooth Ceiling & Contemporary Kitchen W/ Quartz Countertop, Under Cabinet Lighting , Stainless Steel Appliances & Center Island, *Brand New Eco-Friendly Painting & Water Resistant Flooring Throughout *Private Lrg Balcony With Clear Views of Yorkville & The Annex* Lux Building Amenities Designed By Holt Renfrew Designer Burdi Filek, Including Fitness Gallery, Private Dining Room & Lounges, Outdoor Garden, Guest Suites & More* * Enjoy Unbeatable Convenience W/a 100 Walk & Transit Score : ROM Across The Street* Steps to U of T Campus & Subway Station , Bloor and Yorkvilles Shopping , Restraunts & Entertainment All Nearby** 24-hour Concierge,
MississaugaInvestor.ca
1808- 200 Bloor Street
Condo Apartment · 1bd/1ba · ~550 sqft
$669,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.53%
Monthly Cash Flow
-$2,784/mo
Estimated Rent
$1,800/mo
Cash-on-Cash
-22.78%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,800 |
| Mortgage | −$3,079 |
| Property Tax | −$530 |
| Insurance | −$225 |
| Condo Fee | −$660 |
| Vacancy (5%) | −$90 |
| Cash Flow | -$2,784/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$21,600 |
| Vacancy (5%) | −$1,080 |
| Property Tax | −$6,356 |
| Insurance | −$2,700 |
| Condo Fee | −$7,920 |
| Annual NOI | $3,544 |
| Cap Rate | 0.53% |
Cash Required to Close
| Down Payment (20%) | $133,800 |
| Ontario Land Transfer Tax | $9,855 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $146,655 |
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.