1516- 410 Queens Quay, Toronto C01
Toronto C01
$1,195,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX HALLMARK REALTY LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,000/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to waterfront living at Aqua Condos! Beautifully situated in Toronto's vibrant Harbourfront community, this bright and spacious suite offers an exceptional lifestyle just steps to the lake, waterfront trails, restaurants, cafes, transit, and downtown amenities. Functional layout with floor-to-ceiling windows allowing for plenty of natural light and spectacular Lake/City views. Enjoy luxury building amenities including concierge, gym, party room, and more. Unbeatable location with TTC at your doorstep and walking distance toRogers Centre, Union Station, Harbourfront Centre, parks, and the Financial District. Perfectfor end-users or investors seeking the ultimate downtown waterfront lifestyle.
MississaugaInvestor.ca
1516- 410 Queens Quay
Condo Apartment · 3bd/2ba · ~1,300 sqft
$1,195,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.02%
Monthly Cash Flow
-$5,483/mo
Estimated Rent
$3,000/mo
Cash-on-Cash
-25.08%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,000 |
| Mortgage | −$5,500 |
| Property Tax | −$946 |
| Insurance | −$225 |
| Condo Fee | −$1,662 |
| Vacancy (5%) | −$150 |
| Cash Flow | -$5,483/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,000 |
| Vacancy (5%) | −$1,800 |
| Property Tax | −$11,353 |
| Insurance | −$2,700 |
| Condo Fee | −$19,944 |
| Annual NOI | $203 |
| Cap Rate | 0.02% |
Cash Required to Close
| Down Payment (20%) | $239,000 |
| Ontario Land Transfer Tax | $20,375 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $262,375 |
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.