
807- 25 Oxley Street, Toronto C01
Toronto C01
$899,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REAL ESTATE HOMEWARD
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
$2,350/mo
Estimated from market price-to-rent ratios
Remarks
Quiet. Chic. Connected. Discover refined loft living at Glas Lofts, where authentic industrial character meets contemporary sophistication. Tucked away on a quiet side street yet just steps from King West and Spadina, this exceptional corner suite offers the perfect balance of privacy and urban convenience. This beautifully upgraded 2-bedroom, 2-bathroom residence features approximately 965 sq. ft. of thoughtfully designed living space with soaring 10-foot floor-to-ceiling windows, exposed concrete ceilings, and hardwood flooring throughout. The open-concept layout is flooded with natural light and showcases a stunning modern kitchen complete with stainless steel appliances, sleek finishes, and an oversized custom island designed for entertaining. The spacious primary retreat offers a boutique hotel-inspired feel with a large custom-organized closet and a stylish 4-piece ensuite. The versatile second bedroom provides the perfect space for guests, a home office, or additional living needs. Every detail has been carefully considered to create a home that feels both elevated and effortless. From the architectural character of the loft design to the warmth of the finishes, this residence delivers a rare combination of style, comfort, and functionality. Located in one of Toronto's most vibrant neighbourhoods, enjoy world-class dining, cafés, nightlife, boutique fitness, and easy access to the Financial District, Queen West, and the waterfront. A truly special opportunity for those seeking a sophisticated urban home with timeless appeal.
MississaugaInvestor.ca
807- 25 Oxley Street
Condo Apartment · 2bd/2ba · ~950 sqft
$899,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.68%
Monthly Cash Flow
-$3,630/mo
Estimated Rent
$2,350/mo
Cash-on-Cash
-22.08%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,350 |
| Mortgage | −$4,138 |
| Property Tax | −$712 |
| Insurance | −$225 |
| Condo Fee | −$787 |
| Vacancy (5%) | −$118 |
| Cash Flow | -$3,630/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,200 |
| Vacancy (5%) | −$1,410 |
| Property Tax | −$8,541 |
| Insurance | −$2,700 |
| Condo Fee | −$9,444 |
| Annual NOI | $6,105 |
| Cap Rate | 0.68% |
Cash Required to Close
| Down Payment (20%) | $179,800 |
| Ontario Land Transfer Tax | $14,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,255 |
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.