102- 101 Subway Crescent, Toronto W08
Toronto W08
$599,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE SIGNATURE REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
9
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,350/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this spacious two-bedroom, two-bathroom suite with a rare, generously sized private patio, located in the building at 101 Subway Crescent. The layout offers good separation between the bedrooms, making it suitable for family living, working from home, or flexible everyday use.The open-concept living and dining area is practical, functional and connects directly to the patio. The primary bedroom includes a full ensuite bathroom and walk-in closet, the second bedroom is well-sized and adaptable for a variety of needs. Conveniently located steps from Kipling TTC subway and GO Transit, the building offers easy access throughout the city. Close to shopping, restaurants, parks, and major highways, this property combines space, private outdoor access, and a highly connected location.The building is well maintained and professionally managed, with on-site security and management that ensure a clean, orderly, and well-run community. A solid opportunity to own a two-bedroom condo with private outdoor space in a great neighbourhood.
MississaugaInvestor.ca
102- 101 Subway Crescent
Condo Apartment · 3bd/2ba · ~850 sqft
$599,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.95%
Monthly Cash Flow
-$2,282/mo
Estimated Rent
$2,350/mo
Cash-on-Cash
-20.86%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,350 |
| Mortgage | −$2,757 |
| Property Tax | −$474 |
| Insurance | −$225 |
| Condo Fee | −$1,058 |
| Vacancy (5%) | −$118 |
| Cash Flow | -$2,282/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,200 |
| Vacancy (5%) | −$1,410 |
| Property Tax | −$5,691 |
| Insurance | −$2,700 |
| Condo Fee | −$12,696 |
| Annual NOI | $5,703 |
| Cap Rate | 0.95% |
Cash Required to Close
| Down Payment (20%) | $119,800 |
| Ontario Land Transfer Tax | $8,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,255 |
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.