1205- 75 East Liberty Street, Toronto C01
Toronto C01
$515,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by TRADEWORLD 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
$1,650/mo
Estimated from market price-to-rent ratios
Remarks
* The Luxury Condo In Liberty Village * One Bedroom Unit - 571 Sf. + 50 Sf. Balcony Facing South With Unobstructed View * Unit With Floor To Ceiling Window * Bright & Spacious, Laminate Floor Thru-Out Bedroom *Semi-Ensuite * Kitchen Granite Countertop * Park Right Across The Street, Every Convenience In Your Door Step, Restuarants, Bars, Lcbo, Grocery Stores & Banks, Only A Short Walking Distance * Parking & Locker Included *** All Furniture For Sale By Tenant ***
MississaugaInvestor.ca
1205- 75 East Liberty Street
Condo Apartment · 1bd/1ba · ~550 sqft
$515,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.92%
Monthly Cash Flow
-$1,975/mo
Estimated Rent
$1,650/mo
Cash-on-Cash
-21.02%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,650 |
| Mortgage | −$2,370 |
| Property Tax | −$408 |
| Insurance | −$225 |
| Condo Fee | −$539 |
| Vacancy (5%) | −$83 |
| Cash Flow | -$1,975/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$19,800 |
| Vacancy (5%) | −$990 |
| Property Tax | −$4,893 |
| Insurance | −$2,700 |
| Condo Fee | −$6,468 |
| Annual NOI | $4,749 |
| Cap Rate | 0.92% |
Cash Required to Close
| Down Payment (20%) | $103,000 |
| Ontario Land Transfer Tax | $6,775 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $112,775 |
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.