1616- 1926 Lakeshore Boulevard, Toronto W01
Toronto W01
$510,000
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 REALTY SERVICES INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
31
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,950/mo
Estimated from market price-to-rent ratios
Remarks
Stunning Views. Fabulous Location! This 1 + 1 Condo Offers Open Concept Layout, Stylish Finishes, Spectacular Views, One Parking & One Locker. The Kitchen Boasts Contemporary Finishes With Stainless Steel Appliances, & Gorgeous Cabinetry. The Building Offers Amazing Amenities! 24 Hour Concierge, Indoor Pool, Saunas, Fitness Centre, Library, Party Room With Full Kitchen, Yoga Studio, Children's Play Area, Two Fully Furnished Guest Suites, Dog Wash Centre, Outdoor Terrace With BBQ's, Outdoor Dining & Seating Overlooking Lake Views.
MississaugaInvestor.ca
1616- 1926 Lakeshore Boulevard
Condo Apartment · 2bd/1ba · ~550 sqft
$510,000
Cash-Flow Report · August 3, 2026
Cap Rate
1.67%
Monthly Cash Flow
-$1,636/mo
Estimated Rent
$1,950/mo
Cash-on-Cash
-17.58%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,950 |
| Mortgage | −$2,347 |
| Property Tax | −$404 |
| Insurance | −$225 |
| Condo Fee | −$512 |
| Vacancy (5%) | −$98 |
| Cash Flow | -$1,636/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$23,400 |
| Vacancy (5%) | −$1,170 |
| Property Tax | −$4,845 |
| Insurance | −$2,700 |
| Condo Fee | −$6,144 |
| Annual NOI | $8,541 |
| Cap Rate | 1.67% |
Cash Required to Close
| Down Payment (20%) | $102,000 |
| Ontario Land Transfer Tax | $6,675 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $111,675 |
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.