PH09- 352 Front Street, Toronto C01
Toronto C01
$998,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REMAX YC REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
3
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,450/mo
Estimated from market price-to-rent ratios
Remarks
Show With Confidence! You DON'T Want To Miss this Rare Opportunity To Own A True Penthouse Lifestyle With No Wasted Area, Fully Open Concept Upgraded 2 Bdrm, 2.5 Baths W/9Ft Ceilings And Lots Of Natural Lights. Kitchen Is An Entertainer's Delight W/Huge Upgraded Granite Centre Island! Spacious Living W/Walkout To Private Terrace. Master Bdrm Retreat W/3-Pc Marble-Clad Ensuite. Great-sized 2nd Bdrm With Ensuite Washroom. 1,050 Sq Ft, W/Pot Lights & Panoramic Views. Lots Of Storage Space In The Unit Is A Bonus! The Heart Of Downtown: Nearby Two Landmark Buildings *King Toronto & The Well, Steps To Restos, Shops, Bars, Grocery, Rogers Ctr, T.T.C. & More!
MississaugaInvestor.ca
PH09- 352 Front Street
Condo Apartment · 2bd/3ba · ~1,100 sqft
$998,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.48%
Monthly Cash Flow
-$4,192/mo
Estimated Rent
$2,450/mo
Cash-on-Cash
-22.97%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,450 |
| Mortgage | −$4,594 |
| Property Tax | −$790 |
| Insurance | −$225 |
| Condo Fee | −$910 |
| Vacancy (5%) | −$123 |
| Cash Flow | -$4,192/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$29,400 |
| Vacancy (5%) | −$1,470 |
| Property Tax | −$9,481 |
| Insurance | −$2,700 |
| Condo Fee | −$10,920 |
| Annual NOI | $4,829 |
| Cap Rate | 0.48% |
Cash Required to Close
| Down Payment (20%) | $199,600 |
| Ontario Land Transfer Tax | $16,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,035 |
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.