
1D- 319 Lonsdale Road, Toronto C02
Toronto C02
$1,270,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE ESTATE REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,050/mo
Estimated from market price-to-rent ratios
Remarks
Experience sophisticated living in the heart of prestigious Forest Hill Village. This exceptional two-storey ground-level residence with over 2000sq' of living space offers the privacy and feel of a luxury townhouse combined with the effortless convenience of condominium living. Beautifully renovated throughout, this rare offering features 2+1 bedrooms, 3 bathrooms, an elevator in your unit, and two parking spaces, one spot conveniently on the surface level steps from your back balcony and the other in your private garage. Stairs are never required, as you can take the elevator between your two storey's. A private entrance at the front and the back of your residence. Designed for both elegant entertaining and comfortable everyday living, the home showcases rich hardwood flooring, custom built-in cabinetry, exquisite marble countertops, a centre island, and premium appliances in a chef-inspired kitchen. The luxurious primary retreat features a spacious walk-in closet and a beautifully appointed spa-like ensuite with an oversized shower. Step outside to your private terrace perfect for morning coffee, summer BBQ dining, or evening relaxation. The generously sized lower level offers a large third bedroom ideal for guests or extended family, a beautifully finished bathroom, an expansive recreation room, and a spacious laundry room with a sink and abundant storage. Situated just steps from the boutiques, fine dining, cafes, gourmet grocers and everyday conveniences that make Forest Hill Village one of Toronto's most sought after neighborhoods. A truly rare opportunity to enjoy luxury, space, and an unparalleled lifestyle in one of Toronto's finest communities.
MississaugaInvestor.ca
1D- 319 Lonsdale Road
Condo Apartment · 3bd/3ba · ~2,125 sqft
$1,270,000
Cash-Flow Report · August 1, 2026
Cap Rate
-0.93%
Monthly Cash Flow
-$6,829/mo
Estimated Rent
$3,050/mo
Cash-on-Cash
-29.39%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,050 |
| Mortgage | −$5,846 |
| Property Tax | −$1,005 |
| Insurance | −$225 |
| Condo Fee | −$2,650 |
| Vacancy (5%) | −$153 |
| Cash Flow | -$6,829/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,600 |
| Vacancy (5%) | −$1,830 |
| Property Tax | −$12,065 |
| Insurance | −$2,700 |
| Condo Fee | −$31,800 |
| Annual NOI | $-11,795 |
| Cap Rate | -0.93% |
Cash Required to Close
| Down Payment (20%) | $254,000 |
| Ontario Land Transfer Tax | $21,875 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $278,875 |
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.