
LPH2906- 88 Park Lawn Road, Toronto W06
Toronto W06
$999,000
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
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,800/mo
Estimated from market price-to-rent ratios
Remarks
This stunning Lower Penthouse offers a large, functional 1330 sq ft layout plus a 120 sq ft balcony, with 2 bedrooms, 2 bathrooms, and a spacious den large enough to function as a third bedroom or home office. The open-concept living and dining area is bright and inviting, with southeast lake views, beautiful morning sunrises, and the calming energy of waterfront living. The chef-inspired kitchen features built-in stainless steel appliances and flows seamlessly into the main living space. The primary bedroom offers a 5-piece ensuite, while the second 4-piece bathroom is ideal for guests. This exceptional suite also includes a private full TWO-CAR GARAGE with remote door opener and EV-ready car charging rough-in. Located within the luxurious South Beach Condos, inspired by the glamour of South Beach Miami, the residence continues to impress from the moment you arrive. A striking outdoor waterfall centerpiece sets the tone, followed by a lavish Carrera marble lobby with soaring ceilings and stunning Murano chandeliers imported from Italy. Residents enjoy resort-style amenities including state-of-the-art fitness facilities, indoor and outdoor pools, hot tubs, saunas, steam rooms, party room, library lounge with pool tables, 18-seat theatre, business center, basketball and squash courts, guest suites, ample visitor parking, and 24/7 concierge and security. Live in the heart of Humber Bay Shores, steps from waterfront trails, the marina, cafes, restaurants, grocery stores, Mimico Cruising Club, seasonal farmer's market, TTC, and major highways. Start your mornings by the lake, enjoy dinner at a local restaurant, or take an evening stroll along the waterfront. This is Humber Bay Shores living at its finest. Don't miss this rare opportunity to own a spacious Lower Penthouse with lake views, exceptional amenities, and a private two-car garage in one of the waterfront's most desirable communities.
MississaugaInvestor.ca
LPH2906- 88 Park Lawn Road
Condo Apartment · 3bd/2ba · ~1,300 sqft
$999,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.48%
Monthly Cash Flow
-$4,200/mo
Estimated Rent
$2,800/mo
Cash-on-Cash
-22.99%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,800 |
| Mortgage | −$4,598 |
| Property Tax | −$791 |
| Insurance | −$225 |
| Condo Fee | −$1,246 |
| Vacancy (5%) | −$140 |
| Cash Flow | -$4,200/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,600 |
| Vacancy (5%) | −$1,680 |
| Property Tax | −$9,491 |
| Insurance | −$2,700 |
| Condo Fee | −$14,952 |
| Annual NOI | $4,777 |
| Cap Rate | 0.48% |
Cash Required to Close
| Down Payment (20%) | $199,800 |
| Ontario Land Transfer Tax | $16,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,255 |
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.