
907- 470 Front Street, Toronto C01
Toronto C01
$798,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by THE AGENCY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,250/mo
Estimated from market price-to-rent ratios
Remarks
Imagine waking up in one of Toronto's most sought-after communities, where everything you need is just an elevator ride away. Your morning starts with a coffee from downstairs before a walk through The Well's vibrant outdoor promenade. On weekends, brunch, boutique shopping, fitness classes, and some of the city's best restaurants become part of your everyday routine-not a special occasion. Back upstairs, your one-bedroom plus den offers a thoughtful layout that's equally suited for working from home, entertaining friends, or simply enjoying a quiet evening in. When it's time to unwind, head to the rooftop pool, fire up one of the BBQs on the seventh-floor terrace while the CN Tower lights up the skyline, or let your four-legged companion stretch their legs at the private dog run. Want the convenience of a premium gym without paying premium membership fees? Residents also enjoy access to a private fitness center right in the building. This is the beauty of living at Tridel's iconic Classic Series at The Well: the privacy and comfort of home, with one of Toronto's most exciting neighbourhoods waiting just outside your front door. Because sometimes the best amenity isn't the pool or the gym... it's having one of the most vibrant communities in Toronto right beneath your feet.
MississaugaInvestor.ca
907- 470 Front Street
Condo Apartment · 2bd/2ba · ~650 sqft
$798,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.97%
Monthly Cash Flow
-$3,031/mo
Estimated Rent
$2,250/mo
Cash-on-Cash
-20.78%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,250 |
| Mortgage | −$3,673 |
| Property Tax | −$632 |
| Insurance | −$225 |
| Condo Fee | −$638 |
| Vacancy (5%) | −$113 |
| Cash Flow | -$3,031/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,000 |
| Vacancy (5%) | −$1,350 |
| Property Tax | −$7,581 |
| Insurance | −$2,700 |
| Condo Fee | −$7,656 |
| Annual NOI | $7,713 |
| Cap Rate | 0.97% |
Cash Required to Close
| Down Payment (20%) | $159,600 |
| Ontario Land Transfer Tax | $12,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,035 |
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.