925- 251 Jarvis Street, Toronto C08
Toronto C08
$559,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by JOYNET REALTY INC.
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
$2,000/mo
Estimated from market price-to-rent ratios
Remarks
Prime and highly convenient location in the heart of downtown Toronto, just steps (approx. 500m) to CF Toronto Eaton Centre and with TTC access right at your doorstep. This bright and well-appointed 2 bedroom, 2-bathroom suite offers approximately 751 sq ft of interior living space, featuring an efficient layout with a primary bedroom complete with a private ensuite and walk-in closet. Both bedrooms are enhanced by large windows, allowing for abundant natural light throughout the day. Ideally positioned within the building, the unit enjoys exceptional exposure with east, south, and west views, creating a sun-filled and comfortable living environment.Step outside to a rare wraparound terrace (approx. 272 sq ft) showcasing stunning southwest city views-perfect for relaxing or entertaining. Currently leased to an Airbnb management company at a net monthly rent of $3,180. Tenant is willing to stay or can provide 60 days' notice to vacate, offering flexibility for both investors and end-users. The unit includes one parking space and a conveniently located same-floor locker. Situated close to major amenities including Toronto Metropolitan University, George Brown College, hospitals, banks, and the financial district. Residents enjoy premium building amenities, including a spectacular 16,000 sq ft rooftop terrace, 24-hour concierge/security, visitor parking, and BBQ facilities.A fantastic opportunity to own a bright, spacious unit in one of downtown Toronto's most desirable and connected locations. This Is The Home You Will Love and Won't Want To Miss Out!
MississaugaInvestor.ca
925- 251 Jarvis Street
Condo Apartment · 2bd/2ba · ~750 sqft
$559,900
Cash-Flow Report · August 2, 2026
Cap Rate
0.68%
Monthly Cash Flow
-$2,261/mo
Estimated Rent
$2,000/mo
Cash-on-Cash
-22.12%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,000 |
| Mortgage | −$2,577 |
| Property Tax | −$443 |
| Insurance | −$225 |
| Condo Fee | −$916 |
| Vacancy (5%) | −$100 |
| Cash Flow | -$2,261/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,000 |
| Vacancy (5%) | −$1,200 |
| Property Tax | −$5,319 |
| Insurance | −$2,700 |
| Condo Fee | −$10,992 |
| Annual NOI | $3,789 |
| Cap Rate | 0.68% |
Cash Required to Close
| Down Payment (20%) | $111,980 |
| Ontario Land Transfer Tax | $7,673 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $122,653 |
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.