2808- 47 Mutual Street, Toronto C08
Toronto C08
$499,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by DREAM HOME REALTY 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
Experience Elevated Downtown Living In This Sun-Filled 1-Bedroom Plus Den Suite, Thoughtfully Designed With Style And Function. Featuring Floor-To-Ceiling Windows, A Modern Open-Concept Kitchen With Integrated Appliances, And A Spacious 108 Sq.Ft. Balcony Perfect For Relaxing Or Entertaining. Located In A Luxury Residence Offering Over 6,600 Sq.Ft. Of Premium Amenities, Including A State-Of-The-Art Fitness Centre, Elegant Party Room, Expansive Outdoor Terrace, Kids' Playroom, And Pet Spa. Unbeatable Downtown Location, Steps To Queen & Dundas Subway Stations, Eaton Centre, TMU, St. Michael's Hospital, And Only A Short Walk To The Financial District. The Perfect Combination Of Lifestyle, Convenience, And Luxury! A few photo virtual staged.
MississaugaInvestor.ca
2808- 47 Mutual Street
Condo Apartment · 2bd/1ba · ~550 sqft
$499,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.93%
Monthly Cash Flow
-$1,493/mo
Estimated Rent
$1,950/mo
Cash-on-Cash
-16.4%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,950 |
| Mortgage | −$2,297 |
| Property Tax | −$395 |
| Insurance | −$225 |
| Condo Fee | −$428 |
| Vacancy (5%) | −$98 |
| Cash Flow | -$1,493/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$23,400 |
| Vacancy (5%) | −$1,170 |
| Property Tax | −$4,741 |
| Insurance | −$2,700 |
| Condo Fee | −$5,136 |
| Annual NOI | $9,653 |
| Cap Rate | 1.93% |
Cash Required to Close
| Down Payment (20%) | $99,800 |
| Ontario Land Transfer Tax | $6,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $109,255 |
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.