207- 30 Harrison Garden Boulevard, Toronto C14
Toronto C14
$574,900
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
2
Bathrooms
2
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
Luxury Condo Building In One Of North Yorks Best Locations! Bright Sun Filled Open Space With 2 Bedrooms Including A Large Master With A 4 Pc Ensuite. Stunning Floors, Granite Countertops. Walking Distance To: Subway, Restaurants, Theater, Schools, And Parks. Just Installed Pot Lights In Bedrooms & Hall, Closets And Bathrooms, New Led Light Fixtures. South West Exposure. Watch the Video Tour! Both Bedrooms With Windows & Closets! Parking & Locker Included!
MississaugaInvestor.ca
207- 30 Harrison Garden Boulevard
Condo Apartment · 2bd/2ba · ~750 sqft
$574,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.08%
Monthly Cash Flow
-$2,129/mo
Estimated Rent
$2,000/mo
Cash-on-Cash
-20.28%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,000 |
| Mortgage | −$2,646 |
| Property Tax | −$455 |
| Insurance | −$225 |
| Condo Fee | −$703 |
| Vacancy (5%) | −$100 |
| Cash Flow | -$2,129/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,000 |
| Vacancy (5%) | −$1,200 |
| Property Tax | −$5,462 |
| Insurance | −$2,700 |
| Condo Fee | −$8,436 |
| Annual NOI | $6,202 |
| Cap Rate | 1.08% |
Cash Required to Close
| Down Payment (20%) | $114,980 |
| Ontario Land Transfer Tax | $7,973 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $125,953 |
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.