1511- 285 Dufferin Street, Toronto W01
Toronto W01
$674,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 CONDOPROMO REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
23
Price Drop
3%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,150/mo
Estimated from market price-to-rent ratios
Remarks
Bright & Beautiful Large 2 Bed Suite at XO2 Residences. Open Concept Design W/Laminate Flooring Throughout & floor to ceiling windows. Modern Kitchen With Built-In Appliances. Located In A High Demand Area In in the heart of King West! Walking Distance To TTC Street Cars, Exhibition GO, Grocery Stores, restaurants, Shopping, Entertainment District & More. Great Building Amenities Including 24/7 concierge, State-Of-The-Art Fitness Center, Boxing Studio, Golf Simulator, & Premium Co-working Spaces, Residential lounge, Games room & outdoor amenities. Never been lived in unit, being sold by the builder. New HST Enhanced Rebate Program has been fully passed, the Vendor is able to credit the entire HST on closing.
MississaugaInvestor.ca
1511- 285 Dufferin Street
Condo Apartment · 2bd/2ba · ~650 sqft
$674,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.11%
Monthly Cash Flow
-$2,481/mo
Estimated Rent
$2,150/mo
Cash-on-Cash
-20.12%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,150 |
| Mortgage | −$3,106 |
| Property Tax | −$534 |
| Insurance | −$225 |
| Condo Fee | −$658 |
| Vacancy (5%) | −$108 |
| Cash Flow | -$2,481/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,800 |
| Vacancy (5%) | −$1,290 |
| Property Tax | −$6,412 |
| Insurance | −$2,700 |
| Condo Fee | −$7,896 |
| Annual NOI | $7,502 |
| Cap Rate | 1.11% |
Cash Required to Close
| Down Payment (20%) | $134,980 |
| Ontario Land Transfer Tax | $9,973 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $147,953 |
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.