
LPH01- 33 Frederick Todd Way, Toronto C11
Toronto C11
$2,299,000
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
3
Bathrooms
3
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,150/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to #LPH01, a spectacular southeast corner residence with views of Sunnybrook Park in the heart of Leaside's coveted Upper East Village. Featuring 10-foot ceilings and dramatic wall-to-wall, floor-to-ceiling windows, this sun-filled home offers an exceptional sense of space, natural light, and refined living. Thoughtfully designed with flexibility in mind, the expansive living room easily accommodates multiple seating areas while the generous dining room offers the option to create a private den or home office without compromising functionality. Two private balconies, accessed from the living and dining rooms, extend your living space outdoors with sunny south and east exposures, perfect for enjoying from spring through fall. The chef-inspired kitchen is beautifully appointed with premium Miele appliances, abundant cabinetry and counter space, a breakfast bar, and an open layout that seamlessly connects to the dining area. The spacious guest bedroom features a walk-in closet, and a private 3-piece ensuite. The serene primary retreat offers its own private balcony, an oversized walk-in closet, and a luxurious 5-piece ensuite complete with a soaker tub and separate water closet. Additional highlights include a well-equipped laundry room with full-size Whirlpool front-loading washer and dryer, extensive storage, counter space, and a laundry sink, as well as a convenient powder room for guests. With breathtaking southeast views, elegant neutral finishes, and an abundance of natural light throughout, #LPH01 offers an exceptional opportunity to experience luxury living in one of Toronto's most sought-after communities.
MississaugaInvestor.ca
LPH01- 33 Frederick Todd Way
Condo Apartment · 3bd/3ba · ~1,700 sqft
$2,299,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.35%
Monthly Cash Flow
-$9,917/mo
Estimated Rent
$4,150/mo
Cash-on-Cash
-23.48%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,150 |
| Mortgage | −$10,582 |
| Property Tax | −$1,820 |
| Insurance | −$225 |
| Condo Fee | −$1,232 |
| Vacancy (5%) | −$208 |
| Cash Flow | -$9,917/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$49,800 |
| Vacancy (5%) | −$2,490 |
| Property Tax | −$21,841 |
| Insurance | −$2,700 |
| Condo Fee | −$14,784 |
| Annual NOI | $7,985 |
| Cap Rate | 0.35% |
Cash Required to Close
| Down Payment (20%) | $459,800 |
| Ontario Land Transfer Tax | $43,950 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $506,750 |
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.