
610- 8 Manor Road, Toronto C03
Toronto C03
$1,190,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HARVEY KALLES REAL ESTATE LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,650/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this stunning suite, part of The Residence Collection at The Davisville, a prestigious new mid-rise condo development by The Rockport Group. This thoughtfully designed 2-bedroom, 1-bathroom home boasts 915 square feet of sophisticated interior living space, complemented by a 111 square foot west-facing terrace that offers beautiful residential views. The suite features high ceilings, Scavolini Kitchen, a premium Miele appliance package, quartz countertops, and walls ideal for showcasing artwork. Pot lights and elegant finishes add to the upscale ambiance, while the bright and airy layout makes it a welcoming retreat. Parking and locker options ensure added convenience. Situated at Yonge and Eglinton with concierge services provided by the esteemed Forest Hill Group, this address places you at the heart of one of Toronto's most vibrant neighbourhoods. Enjoy unparalleled walkability to trendy restaurants, cafes, boutique shops, and entertainment options, as well as easy access to public transit, including the TTC subway and future Eglinton Crosstown LRT. With a perfect walk score, everything you need is just steps away. Experience modern living at its finest at The Davisville!!!
MississaugaInvestor.ca
610- 8 Manor Road
Condo Apartment · 2bd/1ba · ~950 sqft
$1,190,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.36%
Monthly Cash Flow
-$5,119/mo
Estimated Rent
$2,650/mo
Cash-on-Cash
-23.51%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,650 |
| Mortgage | −$5,477 |
| Property Tax | −$942 |
| Insurance | −$225 |
| Condo Fee | −$992 |
| Vacancy (5%) | −$133 |
| Cash Flow | -$5,119/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,800 |
| Vacancy (5%) | −$1,590 |
| Property Tax | −$11,305 |
| Insurance | −$2,700 |
| Condo Fee | −$11,904 |
| Annual NOI | $4,301 |
| Cap Rate | 0.36% |
Cash Required to Close
| Down Payment (20%) | $238,000 |
| Ontario Land Transfer Tax | $20,275 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $261,275 |
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.