701- 8 Wellesley Street, Toronto C01
Toronto C01
$479,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by MASTER`S TRUST REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,600/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to the gorgeous and centrally located 8 Wellesley St W! This a 1bedroom features soaring windows with city views and is the perfect place to call home. A full host of amenities including a designer furnished lobby, world class gym, co working space, party rooms, and more are available for the days you don't want to leave home. For the days and nights out, with the subway station at your doorstep, this address provides effortless access to U of T, TMU, Yorkville, the Financial District, hospitals, shopping, and dining. Whether for personal use or investment, the convenience is unmatched.
MississaugaInvestor.ca
701- 8 Wellesley Street
Condo Apartment · 1bd/1ba · ~250 sqft
$479,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.35%
Monthly Cash Flow
-$1,664/mo
Estimated Rent
$1,600/mo
Cash-on-Cash
-19.04%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,600 |
| Mortgage | −$2,205 |
| Property Tax | −$379 |
| Insurance | −$225 |
| Condo Fee | −$375 |
| Vacancy (5%) | −$80 |
| Cash Flow | -$1,664/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$19,200 |
| Vacancy (5%) | −$960 |
| Property Tax | −$4,551 |
| Insurance | −$2,700 |
| Condo Fee | −$4,500 |
| Annual NOI | $6,489 |
| Cap Rate | 1.35% |
Cash Required to Close
| Down Payment (20%) | $95,800 |
| Ontario Land Transfer Tax | $6,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $104,855 |
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.