513- 1195 The Queensway N/A, Toronto W08
Toronto W08
$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 RE/MAX REALTRON REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
79
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,850/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to The Tailor at Queensway Residences! a modern and thoughtfully designed 1+Den, 1-bathsuite offering style, comfort, and everyday functionality. This bright, open-concept home features contemporary finishes, premium flooring, and a seamless flow between the kitchen, living, and dining areas, ideal for both relaxing and entertaining. The sleek kitchen is equipped with modern appliances and ample cabinetry, while the versatile den provides the perfect space for a home office, guest area, or additional living space. Step out onto your private balcony and enjoy northeast-facing views, bringing in beautiful natural light throughout the day. Includes a locker for added storage convenience. Residents enjoy access to excellent building amenities including a fitness centre, rooftop terrace, party room, and 24-hour concierge. Ideally located minutes from shopping, dining, transit, parks, and major highways, this is a fantastic opportunity for first-time buyers, downsizers, or investors alike. A stylish home in a well-connected community - don't miss it!
MississaugaInvestor.ca
513- 1195 The Queensway N/A
Condo Apartment · 2bd/1ba · ~550 sqft
$399,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.31%
Monthly Cash Flow
-$1,071/mo
Estimated Rent
$1,850/mo
Cash-on-Cash
-14.73%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,850 |
| Mortgage | −$1,837 |
| Property Tax | −$316 |
| Insurance | −$225 |
| Condo Fee | −$450 |
| Vacancy (5%) | −$93 |
| Cash Flow | -$1,071/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,200 |
| Vacancy (5%) | −$1,110 |
| Property Tax | −$3,791 |
| Insurance | −$2,700 |
| Condo Fee | −$5,400 |
| Annual NOI | $9,199 |
| Cap Rate | 2.31% |
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.