
1910- 33 Shore Breeze Drive, Toronto W06
Toronto W06
$949,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by EXP REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,400/mo
Estimated from market price-to-rent ratios
Remarks
Experience elevated waterfront living at Jade Condos in Humber Bay Shores. This exceptional south-facing corner residence offers 1,269 sq. ft. of total lifestyle space, including 878 sq.ft. of impeccably upgraded interior and a spectacular 391 sq. ft. wrap-around balcony with unobstructed panoramic views of Lake Ontario, the Toronto skyline, the CN Tower, marinas, and the Etobicoke Yacht Club. Every detail has been thoughtfully curated, featuring hardwood floors, upgraded kitchen cabinetry, pot lights, statement lighting, a custom built-in executive workspace, and a one-of-a-kind integrated solid wood dining table extending from the kitchen island, blending exceptional craftsmanship with contemporary design. The sun-filled open-concept layout offers 2 bedrooms, 2 bathrooms, parking, and a locker, delivering both style and functionality. Residents enjoy premium resort-inspired amenities, including an infinity pool, fitness centre, yoga studio, rooftop terrace with BBQs, theatre, virtual golf, guest suites, pet spa, car wash, and more. Just steps from the waterfront, parks, cafés, restaurants, and transit and minutes to downtown via the Gardiner and QEW. Oversized bicycle locker adjacent to parking spot.
MississaugaInvestor.ca
1910- 33 Shore Breeze Drive
Condo Apartment · 2bd/2ba · ~850 sqft
$949,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.56%
Monthly Cash Flow
-$3,927/mo
Estimated Rent
$2,400/mo
Cash-on-Cash
-22.63%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,400 |
| Mortgage | −$4,368 |
| Property Tax | −$751 |
| Insurance | −$225 |
| Condo Fee | −$863 |
| Vacancy (5%) | −$120 |
| Cash Flow | -$3,927/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,800 |
| Vacancy (5%) | −$1,440 |
| Property Tax | −$9,016 |
| Insurance | −$2,700 |
| Condo Fee | −$10,356 |
| Annual NOI | $5,288 |
| Cap Rate | 0.56% |
Cash Required to Close
| Down Payment (20%) | $189,800 |
| Ontario Land Transfer Tax | $15,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $208,255 |
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.