
50- 93 The Queensway N/A, Toronto W01
Toronto W01
$599,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE REAL ESTATE SERVICES PHINNEY REAL ESTATE
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully renovated townhome in the highly sought after High Park neighbourhood! Bright, inviting, and thoughtfully updated throughout, this charming 1+1 bedroom home is filled with natural light and features new kitchen countertops, new stainless steel appliances (excluding the fridge), new flooring on the stairs and second level, and stylishly updated bathroom vanities and flooring.The open-concept living and kitchen area is perfect for both everyday living and entertaining. Step out to the private patio, where you'll enjoy plenty of shade on warm summer days, along with a convenient gas line for effortless BBQs and outdoor dining.The spacious primary bedroom offers abundant natural light, a generous closet, and new flooring, creating a comfortable and relaxing retreat. The versatile den provides the perfect space for a home office or reading nook, adapting easily to your lifestyle.Move in and enjoy everything this vibrant community has to offer. Residents have access to outstanding amenities, including an indoor pool, fitness centre, and party room. Just beyond your doorstep, discover the scenic trails of High Park, enjoy cycling along the Waterfront Trail, and experience the perfect balance of urban convenience and natural beauty. This is a rare opportunity to enjoy the best of city living in one of Toronto's most desirable neighbourhoods.
MississaugaInvestor.ca
50- 93 The Queensway N/A
Condo Townhouse · 2bd/2ba · ~850 sqft
$599,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.03%
Monthly Cash Flow
-$2,244/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-20.52%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,757 |
| Property Tax | −$474 |
| Insurance | −$225 |
| Condo Fee | −$735 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$2,244/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,691 |
| Insurance | −$2,700 |
| Condo Fee | −$8,820 |
| Annual NOI | $6,159 |
| Cap Rate | 1.03% |
Cash Required to Close
| Down Payment (20%) | $119,800 |
| Ontario Land Transfer Tax | $8,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,255 |
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.