1703- 12 York Street, Toronto C01
Toronto C01
$499,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ANCHOR NEW HOMES INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,950/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To Ice Condos! Excellent Location Sunny South - Facing with Lakeview. One Bedroom + Spacious Den ~661 sqft Unit With Open Concept and Large Floor-To-Ceiling Windows that brings a lot of natural lights. Wood Floors Throughout! Premium Downtown Location with 4 Min walk to Union Station, Easy access to PATH, Financial & Entertainment districts, shops, restaurants, super market, and more!Steps To Union Station, PATH, Scotia Arena and Financial District, A Must See Unit !! Locker Included!
MississaugaInvestor.ca
1703- 12 York Street
Condo Apartment · 2bd/1ba · ~650 sqft
$499,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.74%
Monthly Cash Flow
-$1,577/mo
Estimated Rent
$1,950/mo
Cash-on-Cash
-17.29%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,950 |
| Mortgage | −$2,301 |
| Property Tax | −$396 |
| Insurance | −$225 |
| Condo Fee | −$507 |
| Vacancy (5%) | −$98 |
| Cash Flow | -$1,577/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$23,400 |
| Vacancy (5%) | −$1,170 |
| Property Tax | −$4,749 |
| Insurance | −$2,700 |
| Condo Fee | −$6,084 |
| Annual NOI | $8,697 |
| Cap Rate | 1.74% |
Cash Required to Close
| Down Payment (20%) | $99,980 |
| Ontario Land Transfer Tax | $6,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $109,453 |
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.