111- 660 Pape Avenue, Toronto E01
Toronto E01
$1,450,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SAGE REAL ESTATE LIMITED
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
12
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,950/mo
Estimated from market price-to-rent ratios
Remarks
Over 1700 gorgeous, light-filled square feet in this two bedroom , multi-level suite in the highly coveted Glebe Lofts! Designed for both comfortable everyday living and effortless entertaining, this unique home offers an exceptional blend of indoor and outdoor space. The stunning second-level primary retreat opens onto an expansive 220 square feet of private terrace-your own peaceful urban escape. A second exclusive outdoor space, a rare gated garden with direct access from Pape Avenue, provides the perfect setting for morning coffee, gardening, or welcoming guests. Just steps from the vibrant Danforth, you'll enjoy the best of boutique shops, acclaimed restaurants, cafés, parks, and convenient transit, all while coming home to one of the neighbourhood's most distinctive loft residences.
MississaugaInvestor.ca
111- 660 Pape Avenue
Condo Apartment · 2bd/2ba · ~1,500 sqft
$1,450,000
Cash-Flow Report · August 4, 2026
Cap Rate
0.03%
Monthly Cash Flow
-$6,644/mo
Estimated Rent
$2,950/mo
Cash-on-Cash
-25.03%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,950 |
| Mortgage | −$6,674 |
| Property Tax | −$1,148 |
| Insurance | −$225 |
| Condo Fee | −$1,399 |
| Vacancy (5%) | −$148 |
| Cash Flow | -$6,644/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$35,400 |
| Vacancy (5%) | −$1,770 |
| Property Tax | −$13,775 |
| Insurance | −$2,700 |
| Condo Fee | −$16,788 |
| Annual NOI | $367 |
| Cap Rate | 0.03% |
Cash Required to Close
| Down Payment (20%) | $290,000 |
| Ontario Land Transfer Tax | $25,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $318,475 |
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.