
Th92- 9 Windermere Avenue, Toronto W01
Toronto W01
$749,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by PROPERTY.CA INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
2
Days on Market
23
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,200/mo
Estimated from market price-to-rent ratios
Remarks
Just 300 metres from High Park and 300 metres from Sunnyside Beach, this beautifully updated 2-bedroom, 2-bathroom townhome offers one of the most coveted lifestyles inToronto's west end. Nestled in the heart of High Park-Swansea, it combines the space and privacy of a townhome with the ease convenience of condominium living and amenities. Start your mornings with coffee and a walk through High Park, then spend your afternoons cycling the Martin Goodman Trail, paddle boarding on Lake Ontario, or relaxing at Sunnyside Beach, all just a short stroll from your front door. Inside, the bright, functional layout is designed for comfortable everyday living. The open-concept main floor walks out to a spacious private patio with direct access to a lush green space, perfect for entertaining, children, or pets. Upstairs, two generously sized bedrooms provide peaceful retreats, while the private rooftop terrace offers over 350 Sq. feet of a second inviting outdoor escape. All exterior windows were replaced in 2025, and underground parking adds everyday convenience. Residents enjoy exceptional amenities including an indoor pool, sauna, fitness centre, virtual golf simulator, party room, 24-hour concierge, security, and ample visitor parking. Walk to Bloor West Village, Roncesvalles, The Cheese Boutique, cafés, restaurants, Metro, LCBO, and Shoppers Drug Mart. The Queen streetcar is just steps away with direct access to downtown, while nearby Gardiner Expressway access makes commuting effortless. Offering the space of a townhome, the convenience of condo living, and an exceptional location between High Park and Toronto's waterfront, this is a rare opportunity to enjoy one of the city's most desirable west-end communities.
MississaugaInvestor.ca
Th92- 9 Windermere Avenue
Condo Townhouse · 2bd/2ba · ~1,100 sqft
$749,900
Cash-Flow Report · July 31, 2026
Cap Rate
0.49%
Monthly Cash Flow
-$3,145/mo
Estimated Rent
$2,200/mo
Cash-on-Cash
-22.95%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,200 |
| Mortgage | −$3,452 |
| Property Tax | −$594 |
| Insurance | −$225 |
| Condo Fee | −$964 |
| Vacancy (5%) | −$110 |
| Cash Flow | -$3,145/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$26,400 |
| Vacancy (5%) | −$1,320 |
| Property Tax | −$7,124 |
| Insurance | −$2,700 |
| Condo Fee | −$11,568 |
| Annual NOI | $3,688 |
| Cap Rate | 0.49% |
Cash Required to Close
| Down Payment (20%) | $149,980 |
| Ontario Land Transfer Tax | $11,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $164,453 |
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.