
416- 111 St Clair Avenue, Toronto C02
Toronto C02
$599,000
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
2
Bathrooms
1
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Live in one of Toronto's most iconic luxury residences at Imperial Plaza, perfectly positioned in the coveted Deer Park neighbourhood at Avenue Road and St. Clair Avenue West. This landmark building offers an unparalleled urban lifestyle with Longo's, Starbucks, and the LCBO conveniently located on-site, and effortless access to transit with a TTC streetcar stop at the front door and the subway just minutes away. This renovated, south-facing 1+1 bedroom suite offers approximately 695 sq. ft. of thoughtfully designed living space. Featuring soaring 10-foot ceilings and expansive windows, the suite is filled with natural light and showcases unobstructed views. The versatile den is ideal for a home office, guest area, or additional living space, while the open layout enhances the bright and modern feel of the home. Imperial Plaza is renowned for its exceptional, resort-style amenities, including 24-hour concierge service, indoor pool, squash and basketball courts, spa and fitness facilities, golf simulator, theatre room, music studio, party and meeting rooms, and guest suites. A storage locker is included for added convenience. Surrounded by some of the city's best restaurants, cafes, shops, schools, and everyday amenities, this unbeatable location delivers a sophisticated, walkable lifestyle in the heart of midtown Toronto. A rare opportunity to own in one of the city's most distinguished addresses. Come see for yourself!
MississaugaInvestor.ca
416- 111 St Clair Avenue
Condo Apartment · 2bd/1ba · ~650 sqft
$599,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.1%
Monthly Cash Flow
-$2,209/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-20.2%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,757 |
| Property Tax | −$474 |
| Insurance | −$225 |
| Condo Fee | −$700 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$2,209/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,691 |
| Insurance | −$2,700 |
| Condo Fee | −$8,400 |
| Annual NOI | $6,579 |
| Cap Rate | 1.1% |
Cash Required to Close
| Down Payment (20%) | $119,800 |
| Ontario Land Transfer Tax | $8,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,255 |
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.