1902- 105 The Queens Way, Toronto W01
Toronto W01
$914,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by NEW WORLD 2000 REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
44
Price Drop
3%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,700/mo
Estimated from market price-to-rent ratios
Remarks
THE VIEW TELLS IT ALL!!!Enjoy exceptional Waterview Paradise living in this stunning southeast-facing corner suite, offering breathtaking views of the lake. Wake up to spectacular sunrises of paradise and take in beautiful sunsets through expansive 9ft floor-to-ceiling windows. This thoughtfully designed one-of-a-kind residence features modern kitchen w quartz countertops, a built-in stove with cook-top, Appliances, window coverings, pot lights, beautiful flooring throughout, and a Huge balcony perfect for relaxing or entertaining. Conveniently located just minutes from High Park, this remarkable home offers a rare opportunity to experience some of the city's most impressive lake Ontario views from the 19th floor. Don't miss this rare opportunity!
MississaugaInvestor.ca
1902- 105 The Queens Way
Condo Apartment · 3bd/2ba · ~1,100 sqft
$914,999
Cash-Flow Report · July 31, 2026
Cap Rate
0.72%
Monthly Cash Flow
-$3,665/mo
Estimated Rent
$2,700/mo
Cash-on-Cash
-21.91%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,700 |
| Mortgage | −$4,212 |
| Property Tax | −$724 |
| Insurance | −$225 |
| Condo Fee | −$1,069 |
| Vacancy (5%) | −$135 |
| Cash Flow | -$3,665/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$32,400 |
| Vacancy (5%) | −$1,620 |
| Property Tax | −$8,692 |
| Insurance | −$2,700 |
| Condo Fee | −$12,828 |
| Annual NOI | $6,560 |
| Cap Rate | 0.72% |
Cash Required to Close
| Down Payment (20%) | $182,999.8 |
| Ontario Land Transfer Tax | $14,775 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $200,774.8 |
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.