601- 770 BAY Street, Toronto C01
Toronto C01
$599,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE LANDMARK RH 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
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Prime Location in the Core of Downtown Toronto - " Bay / College ". 2 Bdrm 2 Bath Corner Unit Condo with 9' Ceiling & Floor to Ceiling Windows . 870 S.F + Open Balcony with North & West Exposure. Hardwood / Laminate Flooring Throughout. Modern Kitchen with Granite Countertop, Backsplash & B/I Appliances. Quartz Vanity Top in all Baths. Enjoy 5 Star Building Amenities: 24 Hrs Concierge, Fitness Centre, Indoor Pool, Theatre, Party Room, Rooftop Terrace with BBQ Area... Steps to Subway / Public Transit, The PATH Network & Multiple Hospital. Close to U of T, Queens Park & Shopping. Walking Distance to TMU, Yorkville & Eaton Centre...
MississaugaInvestor.ca
601- 770 BAY Street
Condo Apartment · 2bd/2ba · ~850 sqft
$599,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.83%
Monthly Cash Flow
-$2,341/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-21.4%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,757 |
| Property Tax | −$474 |
| Insurance | −$225 |
| Condo Fee | −$832 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$2,341/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,691 |
| Insurance | −$2,700 |
| Condo Fee | −$9,984 |
| Annual NOI | $4,995 |
| Cap Rate | 0.83% |
Cash Required to Close
| Down Payment (20%) | $119,800 |
| Ontario Land Transfer Tax | $8,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,255 |
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.