
415- 1733 Queen Street, Toronto E02
Toronto E02
$399,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KELLER WILLIAMS ADVANTAGE REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
7
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,500/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to life in The Beach-where the lake, boardwalk and vibrant neighbourhood energy are right outside your door. This beautifully updated junior one-bedroom suite offers an exceptional opportunity to enter one of Toronto's most coveted waterfront communities at an attractive price point. Bright, stylish and thoughtfully designed, the efficient floor plan features a modern kitchen with stainless steel appliances, stone countertops and a contemporary backsplash, flowing into an open-concept living space ideal for everyday comfort. The well-appointed bedroom provides excellent storage, while the updated bathroom adds a polished, modern touch. Step outside and enjoy Woodbine Park, Lake Ontario, cafés, restaurants, shops, transit, summer festivals and endless recreation-all just moments away. Residents also enjoy a fitness centre, party room, visitor parking and a spectacular rooftop terrace with panoramic views-perfect for entertaining, unwinding or watching the waterfront fireworks. Complete with parking and a locker, this is an outstanding opportunity for first-time buyers, investors, downsizers or anyone seeking an effortless urban retreat in one of Toronto's most cherished neighbourhoods.
MississaugaInvestor.ca
415- 1733 Queen Street
Condo Apartment · 1bd/1ba · ~250 sqft
$399,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.56%
Monthly Cash Flow
-$1,318/mo
Estimated Rent
$1,500/mo
Cash-on-Cash
-18.13%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,500 |
| Mortgage | −$1,837 |
| Property Tax | −$316 |
| Insurance | −$225 |
| Condo Fee | −$365 |
| Vacancy (5%) | −$75 |
| Cash Flow | -$1,318/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,000 |
| Vacancy (5%) | −$900 |
| Property Tax | −$3,791 |
| Insurance | −$2,700 |
| Condo Fee | −$4,380 |
| Annual NOI | $6,229 |
| Cap Rate | 1.56% |
Cash Required to Close
| Down Payment (20%) | $79,800 |
| Ontario Land Transfer Tax | $4,460 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $87,260 |
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.