
2306- 77 Harbour Square, Toronto C01
Toronto C01
$699,995
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,850/mo
Estimated from market price-to-rent ratios
Remarks
Fantastic long-term investment opportunity in this rarely sold, oversized 805 sq. ft. one-bedroom suite at the iconic Number One York Quay. This residence includes all-inclusive maintenance fees covering hydro, electricity, air conditioning, water, Bell Fibe Internet, TV, and Crave, providing exceptional value and predictable monthly costs. A large parking space in the above-ground garage is included, offering easy access and ideal accommodation for larger vehicles, along with a large same-floor locker for convenient and secure storage. The suite features sweeping southeast city and lake views through floor-to-ceiling windows, filling the home with natural light. The layout is thoughtfully designed with spacious living and dining areas that support both everyday comfort and entertaining. The bathroom includes a rare combination of a full bathtub and a separate shower, adding practicality and appeal. Quiet and private, the suite provides a peaceful retreat above the city. Residents enjoy 24-hour concierge service and a complimentary shuttle covering multiple routes, all within one of Toronto's most established waterfront buildings. A rare chance to secure a generously sized, well-maintained home with unmatched convenience and long-term value.
MississaugaInvestor.ca
2306- 77 Harbour Square
Condo Apartment · 1bd/1ba · ~850 sqft
$699,995
Cash-Flow Report · July 31, 2026
Cap Rate
-0.01%
Monthly Cash Flow
-$3,230/mo
Estimated Rent
$1,850/mo
Cash-on-Cash
-25.26%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,850 |
| Mortgage | −$3,222 |
| Property Tax | −$554 |
| Insurance | −$225 |
| Condo Fee | −$986 |
| Vacancy (5%) | −$93 |
| Cash Flow | -$3,230/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,200 |
| Vacancy (5%) | −$1,110 |
| Property Tax | −$6,650 |
| Insurance | −$2,700 |
| Condo Fee | −$11,832 |
| Annual NOI | $-92 |
| Cap Rate | -0.01% |
Cash Required to Close
| Down Payment (20%) | $139,999 |
| Ontario Land Transfer Tax | $10,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,474 |
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.