725- 10 Laidlaw Street, Toronto W01
Toronto W01
$349,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SMART SOLD REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
1
Days on Market
83
Price Drop
4%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,800/mo
Estimated from market price-to-rent ratios
Remarks
Amazing King West Location! You can't beat this location....close to so many amenities! Shopping, Restaurants, Transit, Sporting games, Concerts, Trails, Parks, Dog Parks and the Waterfront! This beautilful 1-bedroom+den townhome in the heart of South Parkdale Offering a bright, open concept layout, a spacious kitchen footprint , and a private terrace, this home is ready for your personal touch. The Den has door can be for many uses like a home office.The open-concept layout with a sleek kitchen featuring quartz countertops, and modern cabinetry, ideal for everyday living or entertaining. The bright living area opens to a private patio, perfect for morning coffee or hosting friends. Enjoy an unbeatable location just steps to TTC, Queen West, Liberty Village, BMO Field, Exhibition Place, and an incredible selection of dining, shopping, and nightlife. Ideal for first-time buyers, renovators, or investors looking to break into the King West. Book a visit and you will love this lovely home.
MississaugaInvestor.ca
725- 10 Laidlaw Street
Condo Townhouse · 2bd/1ba · ~550 sqft
$349,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.78%
Monthly Cash Flow
-$801/mo
Estimated Rent
$1,800/mo
Cash-on-Cash
-12.53%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,800 |
| Mortgage | −$1,611 |
| Property Tax | −$277 |
| Insurance | −$225 |
| Condo Fee | −$398 |
| Vacancy (5%) | −$90 |
| Cash Flow | -$801/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$21,600 |
| Vacancy (5%) | −$1,080 |
| Property Tax | −$3,324 |
| Insurance | −$2,700 |
| Condo Fee | −$4,776 |
| Annual NOI | $9,720 |
| Cap Rate | 2.78% |
Cash Required to Close
| Down Payment (20%) | $69,980 |
| Ontario Land Transfer Tax | $3,724 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $76,704 |
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.