
504- 3100 Keele Street, Toronto W05
Toronto W05
$379,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REMAX YOUR COMMUNITY REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
38
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,800/mo
Estimated from market price-to-rent ratios
Remarks
Lowest price for 1+1 Bdrm New Condo Unit in the building! 3% commission to co-op brokerage. Modern and bright, this 1-bedroom + den suite is located on the 5th floor (top level of Building A) and offers 541 sq. ft. of thoughtfully designed living space. Featuring high ceilings, a floor-to-ceiling window that allows tons of natural light and vinyl flooring throughout. The versatile den can be used as a second bedroom or a home office. The modern kitchen is equipped with quartz countertops, a stylish backsplash, and built-in stainless steel appliances, seamlessly flowing into the open-concept living area. A spacious 4-piece bathroom includes ensuite laundry, while the primary bedroom features a large window and a double closet. Surrounded by nature, the building is located directly across Downsview Park that offers a scenic ravine and hiking and biking trails connecting to York University. This growing area offers excellent convenience, with easy access to Wilson Subway, Sheppard West Station, Downsview Park GO, and Hwy 401. Just minutes to Humber River Hospital, Yorkdale Mall, Costco, and more. Residents enjoy premium amenities including 24/7 concierge and security, FOB-secured elevator access, a fully equipped gym, library, lounge, and co-working space. The stunning rooftop terrace features gardens, BBQ areas, a chef's kitchen, and beautiful views. Includes a locker (approx. 3' x 5'). A perfect opportunity for first-time buyers or investors. Don't miss it!
MississaugaInvestor.ca
504- 3100 Keele Street
Condo Apartment · 2bd/1ba · ~550 sqft
$379,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.4%
Monthly Cash Flow
-$987/mo
Estimated Rent
$1,800/mo
Cash-on-Cash
-14.28%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,800 |
| Mortgage | −$1,744 |
| Property Tax | −$300 |
| Insurance | −$225 |
| Condo Fee | −$428 |
| Vacancy (5%) | −$90 |
| Cash Flow | -$987/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$21,600 |
| Vacancy (5%) | −$1,080 |
| Property Tax | −$3,601 |
| Insurance | −$2,700 |
| Condo Fee | −$5,136 |
| Annual NOI | $9,083 |
| Cap Rate | 2.4% |
Cash Required to Close
| Down Payment (20%) | $75,800 |
| Ontario Land Transfer Tax | $4,160 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $82,960 |
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.