
1119- 812 Lansdowne Avenue, Toronto W02
Toronto W02
$369,000
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 HALLMARK REALTY LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,500/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to Suite 1119 at 812 Lansdowne Avenue, a freshly painted and thoughtfully designed one-bedroom condo offering over 540 sq. ft. of bright, functional living space with no wasted square footage. This inviting suite features a practical front foyer with a spacious entry closet, an efficient open-concept layout, and a private balcony showcasing spectacular downtown skyline views and breathtaking sunsets. Ideally situated in a vibrant and convenient neighbourhood, you're just a 10-minute walk to the subway, steps from TTC transit, and minutes to an array of restaurants, cafes, shops, grocery stores, Dufferin Mall, and Shoppers Drug Mart. Enjoy easy access to both The Junction and High Park, two of Toronto's most sought-after communities. Residents benefit from an excellent selection of building amenities, including a fitness centre, party room, billiards and games room, sauna, and a beautifully landscaped courtyard complete with BBQs, picnic tables, and lounge areas. An exceptional opportunity for first-time buyers, professionals, or investors seeking comfortable urban living in a well-connected location. Parking is a rental for $110.00 if needed, you do not have to assume the parking.
MississaugaInvestor.ca
1119- 812 Lansdowne Avenue
Condo Apartment · 1bd/1ba · ~550 sqft
$369,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.58%
Monthly Cash Flow
-$1,212/mo
Estimated Rent
$1,500/mo
Cash-on-Cash
-18%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,500 |
| Mortgage | −$1,698 |
| Property Tax | −$292 |
| Insurance | −$225 |
| Condo Fee | −$422 |
| Vacancy (5%) | −$75 |
| Cash Flow | -$1,212/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,000 |
| Vacancy (5%) | −$900 |
| Property Tax | −$3,506 |
| Insurance | −$2,700 |
| Condo Fee | −$5,064 |
| Annual NOI | $5,830 |
| Cap Rate | 1.58% |
Cash Required to Close
| Down Payment (20%) | $73,800 |
| Ontario Land Transfer Tax | $4,010 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $80,810 |
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.