1315- 51 East Liberty Street, Toronto C01
Toronto C01
$548,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP-ADMIRAL 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
$2,000/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to Liberty Central by the Lake, ideally situated in the vibrant heart of Liberty Village. This bright and spacious 1-bedroom plus den suite features a functional open-concept layout with floor-to-ceiling windows that flood the space with natural light, can be enhanced with remote electric blinds. Enjoy a stylish kitchen complete with stainless steel appliances, ample storage, and the convenience of in-suite stacked laundry. Relax on the oversized balcony and enjoy picturesque south-west views overlooking Lake Ontario. Includes one parking space and built-in storage for added convenience. Residents have access to premium amenities including a concierge, fitness centre, lap pool, media room, and resident lounge. Just steps from the waterfront, Ontario Place, BMO Field, parks, trails, restaurants, cafés, shops, grocery stores, banks, and public transit, with quick access to the Gardiner Expressway. Experience the perfect blend of city living and lakeside convenience.
MississaugaInvestor.ca
1315- 51 East Liberty Street
Condo Apartment · 2bd/1ba · ~650 sqft
$548,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.74%
Monthly Cash Flow
-$1,729/mo
Estimated Rent
$2,000/mo
Cash-on-Cash
-17.28%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,000 |
| Mortgage | −$2,522 |
| Property Tax | −$434 |
| Insurance | −$225 |
| Condo Fee | −$448 |
| Vacancy (5%) | −$100 |
| Cash Flow | -$1,729/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,000 |
| Vacancy (5%) | −$1,200 |
| Property Tax | −$5,206 |
| Insurance | −$2,700 |
| Condo Fee | −$5,376 |
| Annual NOI | $9,518 |
| Cap Rate | 1.74% |
Cash Required to Close
| Down Payment (20%) | $109,600 |
| Ontario Land Transfer Tax | $7,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $120,035 |
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.