
502 Jane Street, Toronto W02
Toronto W02
$1,499,000
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 PROFESSIONALS INC.
Investment Analysis
Key Facts
Type
Duplex
Bedrooms
5
Bathrooms
2
Days on Market
7
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
Estimated per-unit rents for duplex based on GTA rental market data
Remarks
Welcome to this well maintained legal duplex offering an excellent opportunity for homeowners, investors, or multi generational families. This two storey property features two spacious self contained 2-bedroom units, each with its own private entrance, separate basement, laundry, and outdoor living space, providing privacy and flexibility for both owners and tenants.Whether you choose to live in one unit while generating rental income from the other, or rent both units as an investment, this property offers exceptional versatility. Situated on a generous lot with plenty of private rear parking and a newer roof, it is a rare opportunity in one of Toronto's desirable west end neighbourhoods.Ideally located along Jane Street, the home has easy access to Bloor West Village, Baby Point, The Junction, and High Park. Walk to shops, restaurants, cafés, parks, schools, and everyday amenities, with TTC at your doorstep and convenient access to major highways and downtown Toronto. Combining income potential, functionality, and an unbeatable location, this is a fantastic opportunity for both end users and investors alike.
MississaugaInvestor.ca
502 Jane Street
Duplex · 5bd/2ba · ~2,250 sqft
$1,499,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.37%
Monthly Cash Flow
-$5,191/mo
Estimated Rent
$4,600/mo
Cash-on-Cash
-18.92%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,600 |
| Mortgage | −$6,900 |
| Property Tax | −$1,187 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,249 |
| Vacancy (5%) | −$230 |
| Cash Flow | -$5,191/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,200 |
| Vacancy (5%) | −$2,760 |
| Property Tax | −$14,241 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$14,990 |
| Annual NOI | $20,509 |
| Cap Rate | 1.37% |
Cash Required to Close
| Down Payment (20%) | $299,800 |
| Ontario Land Transfer Tax | $26,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $329,255 |
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.