
50 Waniska Avenue, Toronto W07
Toronto W07
$3,390,000
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
Multiplex
Bedrooms
14
Bathrooms
6
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
Estimated per-unit rents for multiplex based on GTA rental market data
Remarks
Truly outstanding investment opportunity in Toronto's highly desirable Humber Bay-Stonegate-Queensway neighbourhood. Purpose built Apartment Building in one of Etobicoke's premier rental locations, offering strong Tenant demand, outstanding long-term appreciation potential & immediate income optimization. This is a rare opportunity to acquire fully Vacant Building with flexibility to establish market rents from day one. Based on projected market rents, property offers the potential to generate an estimated Net Annual Income of approx. $220,000 representing an attractive projected Cap Rate of 6.6%. This well-maintained Building features two 3-Bdrm & four 2-Bdrm Apartments, several have been updated, bright & spacious front & rear common hallways, laundry rm, mechanical rm, 5 storage lockers, 6 garage parking spaces & 6 surface parking spaces. Each Apartment offers spacious & practical layout, featuring large Foyer with double guest closet & linen closet, family-sized eat-in Kitchen with Breakfast Area, spacious Living Rm, separate Dining Rm, updated 4-pc Bathroom with towel warmer, generously sized Bedrooms, some with 2 double closets & oversized windows providing abundant natural light. Ideally situated on peaceful, tree-lined residential street just north of The Queensway corridor, offering immediate access to wide array of grocery stores, cafés, restaurants & everyday amenities. The neighbourhood is served by highly regarded schools & within walking distance of public library, parks & several early childhood daycare centres. Residents appreciate close proximity to Humber River Trail System, Humber Bay Park & the shores of Lake Ontario. Excellent transportation options include nearby Humber Loop, providing streetcar service between South Etobicoke & downtown Toronto, TTC bus routes connecting to nearby subway stations, Mimico GO Station at Royal York Rd & quick access to Gardiner Expressway, Highway 427 & QEW offering seamless connectivity throughout Toronto & GTA.
MississaugaInvestor.ca
50 Waniska Avenue
Multiplex · 14bd/6ba · ~5,000 sqft
$3,390,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.48%
Monthly Cash Flow
-$8,608/mo
Estimated Rent
$13,400/mo
Cash-on-Cash
-13.73%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$13,400 |
| Mortgage | −$15,604 |
| Property Tax | −$2,684 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,825 |
| Vacancy (5%) | −$670 |
| Cash Flow | -$8,608/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$160,800 |
| Vacancy (5%) | −$8,040 |
| Property Tax | −$32,205 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$33,900 |
| Annual NOI | $83,955 |
| Cap Rate | 2.48% |
Cash Required to Close
| Down Payment (20%) | $678,000 |
| Ontario Land Transfer Tax | $71,225 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $752,225 |
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.