
PH3513- 105 The Queensway N/A, Toronto W01
Toronto W01
$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 KELLER WILLIAMS REFERRED URBAN REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,950/mo
Estimated from market price-to-rent ratios
Remarks
Attention down sizers, first-timers, and investors alike. Perched above the city, this thoughtfully designed penthouse suite captures sweeping, unobstructed views stretching from the Toronto skyline to the endless blue of Lake Ontario. Floor-to-ceiling windows flood the space with natural light from sunrise to sunset, making the ever-changing view part of everyday life. Inside, clean modern finishes keep the focus where it belongs. A sleek kitchen with stone countertops, contemporary cabinetry, and a generous island anchors the open living space equally suited to quiet mornings with coffee or evenings spent with friends. The spacious bedroom offers beautiful lake views, while the versatile den easily adapts as a home office, or second bedroom. Parking and a locker are included. Outside your door, some of the city's best outdoor spaces are just a short walk away. High Park, Grenadier Pond, the Martin Goodman Trail, and the waterfront invite morning runs, evening strolls, or weekend bike rides. Bloor West Village, Roncesvalles, Sunnyside Beach, downtown, and TTC access are all within easy reach. Life here extends well beyond the suite. Residents enjoy best-in-class amenities including indoor and outdoor pools, two fully-equipped fitness centres, a tennis court, concierge service, guest suites, a theatre room, party room, and year-round climate-controlled comfort. The best feature, though, can never be renovated or replicated. Watch the sun rise over the lake, the city glow after dark, the Snowbirds carve across the sky during the annual Air Show, and fireworks burst over the waterfront, all from the comfort of your own living room. Some views never get old.
MississaugaInvestor.ca
PH3513- 105 The Queensway N/A
Condo Apartment · 2bd/1ba · ~750 sqft
$499,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.22%
Monthly Cash Flow
-$1,791/mo
Estimated Rent
$1,950/mo
Cash-on-Cash
-19.67%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,950 |
| Mortgage | −$2,297 |
| Property Tax | −$395 |
| Insurance | −$225 |
| Condo Fee | −$726 |
| Vacancy (5%) | −$98 |
| Cash Flow | -$1,791/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$23,400 |
| Vacancy (5%) | −$1,170 |
| Property Tax | −$4,741 |
| Insurance | −$2,700 |
| Condo Fee | −$8,712 |
| Annual NOI | $6,077 |
| Cap Rate | 1.22% |
Cash Required to Close
| Down Payment (20%) | $99,800 |
| Ontario Land Transfer Tax | $6,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $109,255 |
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.