E113- 555 Wilson Avenue, Toronto C06
Toronto C06
$449,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RARE REAL ESTATE
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
$1,550/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to your corner unit at The Station Condos, where the convenience of condo living meets the feel of a private urban townhome. Enjoy your own ground-level entrance before heading upstairs to a bright, thoughtfully designed living space featuring an open-concept layout, a modern kitchen with contemporary finishes, and stylish zebra roller blinds throughout. Step out onto your private balcony, the perfect place to enjoy your morning coffee or unwind at the end of the day. Residents enjoy exceptional amenities, including a 24-hour concierge, indoor pool, fully equipped fitness centre, party room, and visitor parking. Ideally located just steps from Wilson Subway Station and minutes to Hwy 401 and Allen Road, with Yorkdale Shopping Centre, parks, restaurants, and everyday conveniences nearby. A move-in-ready opportunity offering style, comfort, and unbeatable connectivity-ideal for first-time buyers, young professionals, and savvy investors.
MississaugaInvestor.ca
E113- 555 Wilson Avenue
Condo Apartment · 1bd/1ba · ~650 sqft
$449,000
Cash-Flow Report · August 3, 2026
Cap Rate
0.91%
Monthly Cash Flow
-$1,728/mo
Estimated Rent
$1,550/mo
Cash-on-Cash
-21.1%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,550 |
| Mortgage | −$2,067 |
| Property Tax | −$356 |
| Insurance | −$225 |
| Condo Fee | −$552 |
| Vacancy (5%) | −$78 |
| Cash Flow | -$1,728/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,600 |
| Vacancy (5%) | −$930 |
| Property Tax | −$4,266 |
| Insurance | −$2,700 |
| Condo Fee | −$6,624 |
| Annual NOI | $4,080 |
| Cap Rate | 0.91% |
Cash Required to Close
| Down Payment (20%) | $89,800 |
| Ontario Land Transfer Tax | $5,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $98,255 |
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.