201- 2 Maxwell Street, Toronto C06
Toronto C06
$788,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by MII REALTY POINT
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,250/mo
Estimated from market price-to-rent ratios
Remarks
Experience Modern Living In The Heart Of Highly Coveted Bathurst Manor! This Rare End-Unit Corner Townhome Offers 1,783 Sq. Ft. Of Beautifully Designed Living Space, Filled With Natural Light From Expansive Windows On Multiple Exposures. Thoughtfully Laid Out Across Multiple Levels, The Home Features Two Spacious Bedrooms, Each Complete With Its Own Private Ensuite, Creating The Perfect Balance Of Comfort And Privacy.Designed For Both Everyday Living And Entertaining, The Home Showcases Modern Finishes, Smart Home Upgrades, Two Convenient Parking Spaces, And An Impressive 276 Sq. Ft. Private Rooftop Terrace-An Ideal Space For Outdoor Dining, Relaxing, Or Hosting Family And Friends.Perfectly Located Just Minutes From Highway 401, Allen Road, Sheppard West Subway Station, Yorkdale Shopping Centre, Parks, Schools, Restaurants, Grocery Stores, And Everyday Amenities, This Exceptional Residence Combines Sophisticated Urban Living With The Warmth Of An Established Family Neighbourhood. A Rare Opportunity To Own A Bright, Stylish Home In One Of Toronto's Most Sought-After Communities.
MississaugaInvestor.ca
201- 2 Maxwell Street
Condo Townhouse · 2bd/3ba · ~1,700 sqft
$788,800
Cash-Flow Report · August 1, 2026
Cap Rate
0.9%
Monthly Cash Flow
-$3,040/mo
Estimated Rent
$2,250/mo
Cash-on-Cash
-21.09%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,250 |
| Mortgage | −$3,631 |
| Property Tax | −$625 |
| Insurance | −$225 |
| Condo Fee | −$696 |
| Vacancy (5%) | −$113 |
| Cash Flow | -$3,040/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,000 |
| Vacancy (5%) | −$1,350 |
| Property Tax | −$7,494 |
| Insurance | −$2,700 |
| Condo Fee | −$8,352 |
| Annual NOI | $7,104 |
| Cap Rate | 0.9% |
Cash Required to Close
| Down Payment (20%) | $157,760 |
| Ontario Land Transfer Tax | $12,251 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $173,011 |
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.