907- 19 Grand Trunk Crescent, Toronto C01
Toronto C01
$525,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by TRADEWORLD REALTY INC
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
$1,950/mo
Estimated from market price-to-rent ratios
Remarks
* "Infinite 3", Excellent Downtown Location Located In Front/York Area * 1 Bedroom + 1 Study Condo * 575 Sf * East View * Open Concept * Great Layout With 2 Walkouts To An Extra Large Balcony * Laminate Floor Throughout * Modern Kitchen With Granite Countertop, Breakfast Area, Double Sink & Backsplash * Double Mirror Closet In Foyer * 2 Years New Laminated Floor and Fresh Paint For The Whole Unit * Steps To Rogers Centre, CN Tower, TTC & Subway * Walk To Work, The "Path" Connects Directly To All Icon Buildings * Ideal For Professional and Small Family *
MississaugaInvestor.ca
907- 19 Grand Trunk Crescent
Condo Apartment · 2bd/1ba · ~550 sqft
$525,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.62%
Monthly Cash Flow
-$1,708/mo
Estimated Rent
$1,950/mo
Cash-on-Cash
-17.83%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,950 |
| Mortgage | −$2,417 |
| Property Tax | −$416 |
| Insurance | −$225 |
| Condo Fee | −$502 |
| Vacancy (5%) | −$98 |
| Cash Flow | -$1,708/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$23,400 |
| Vacancy (5%) | −$1,170 |
| Property Tax | −$4,988 |
| Insurance | −$2,700 |
| Condo Fee | −$6,024 |
| Annual NOI | $8,518 |
| Cap Rate | 1.62% |
Cash Required to Close
| Down Payment (20%) | $105,000 |
| Ontario Land Transfer Tax | $6,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $114,975 |
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.