912- 75 East Liberty Street, Toronto C01
Toronto C01
$629,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX ATRIUM 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
$2,100/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 75 East Liberty St Unit 912 . A functional and spacious one bedroom plus a den large enough to be used as a comfortable home office or guest room with closet & 2 bath. The well designed floor plan features 721 sf of living space with a large, open concept kitchen overlooking the living and dining room. The private balcony is the perfect spot to enjoy summer nights! One Parking and One Locker Are Included. Its located in the heart of trendy Liberty Village neighbourhood : short walk to restaurants, 24 hrs super market, banks , entertainments, Ttc & King Street Car... *75 East Liberty is a pet friendly building , with 22,000 Sq Ft recreation facilities: resort-style w/25th fl rooftop Lakeview Club & Terrace, 2nd & 3rd indoor/outdoor courtyard fitness club, indoor pool, billiard room, theatre, guest suites, 24 Hrs concierge *
MississaugaInvestor.ca
912- 75 East Liberty Street
Condo Apartment · 2bd/2ba · ~750 sqft
$629,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.11%
Monthly Cash Flow
-$2,311/mo
Estimated Rent
$2,100/mo
Cash-on-Cash
-20.12%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,100 |
| Mortgage | −$2,895 |
| Property Tax | −$498 |
| Insurance | −$225 |
| Condo Fee | −$688 |
| Vacancy (5%) | −$105 |
| Cash Flow | -$2,311/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,200 |
| Vacancy (5%) | −$1,260 |
| Property Tax | −$5,976 |
| Insurance | −$2,700 |
| Condo Fee | −$8,256 |
| Annual NOI | $7,008 |
| Cap Rate | 1.11% |
Cash Required to Close
| Down Payment (20%) | $125,800 |
| Ontario Land Transfer Tax | $9,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $137,855 |
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.