2202- 183 Wellington Street, Toronto C01
Toronto C01
$2,076,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP-ADMIRAL REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,300/mo
Estimated from market price-to-rent ratios
Remarks
Welcome Home! This Is The Ritz-Carlton, A 5 Star Hotel And Residence; Toronto's Most Prestigious Address.This Exceptional 1 Bedroom, 2 Bathroom Executive Suite Boasts A Bright & Sunny BreathtakingPanoramic View Of The City, 10 Foot Ceilings, Exquisite Luxury Finishes Throughout. GourmetKitchen With Wolf and Sub-Zero appliances, Luxurious Ritz Carlton Services & Amenities: 24 HrConcierge, Valet Parking, Spa, Pool, Gym, Sky Lobby, Directly Connected To The Path.
MississaugaInvestor.ca
2202- 183 Wellington Street
Condo Apartment · 1bd/2ba · ~1,500 sqft
$2,076,000
Cash-Flow Report · August 4, 2026
Cap Rate
-0.71%
Monthly Cash Flow
-$10,786/mo
Estimated Rent
$3,300/mo
Cash-on-Cash
-28.35%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,300 |
| Mortgage | −$9,556 |
| Property Tax | −$1,644 |
| Insurance | −$225 |
| Condo Fee | −$2,496 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$10,786/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,600 |
| Vacancy (5%) | −$1,980 |
| Property Tax | −$19,722 |
| Insurance | −$2,700 |
| Condo Fee | −$29,952 |
| Annual NOI | $-14,754 |
| Cap Rate | -0.71% |
Cash Required to Close
| Down Payment (20%) | $415,200 |
| Ontario Land Transfer Tax | $38,375 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $456,575 |
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.