207- 2087 Lake Shore Boulevard, Toronto W06
Toronto W06
$699,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,150/mo
Estimated from market price-to-rent ratios
Remarks
Bright and spacious 2-bedroom, 2-bathroom corner suite at Waterford Towers, complete with parking and a locker. Two walls of windows bring in plenty of natural light and give the suite an open, airy feel. The layout features high ceilings, wood (laminate) flooring in the bedrooms and an upgraded maple kitchen with granite countertops and stainless-steel appliances. Two separate walkouts lead to the balcony, which also has a natural gas connection-an ideal space to relax or entertain. The suite includes one premium parking space and one locker. Enjoy waterfront living with TTC at the door and easy access to Humber Bay trails, parks, sailing clubs, cafés, restaurants and seasonal markets. Downtown Toronto, Sherway Gardens, Pearson Airport and Billy Bishop Airport are all within an easy drive. Residents also enjoy excellent building amenities, including a rooftop terrace with barbecues and views over Lake Ontario.
MississaugaInvestor.ca
207- 2087 Lake Shore Boulevard
Condo Apartment · 2bd/2ba · ~750 sqft
$699,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.29%
Monthly Cash Flow
-$3,048/mo
Estimated Rent
$2,150/mo
Cash-on-Cash
-23.87%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,150 |
| Mortgage | −$3,217 |
| Property Tax | −$553 |
| Insurance | −$225 |
| Condo Fee | −$1,095 |
| Vacancy (5%) | −$108 |
| Cash Flow | -$3,048/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,800 |
| Vacancy (5%) | −$1,290 |
| Property Tax | −$6,641 |
| Insurance | −$2,700 |
| Condo Fee | −$13,140 |
| Annual NOI | $2,029 |
| Cap Rate | 0.29% |
Cash Required to Close
| Down Payment (20%) | $139,800 |
| Ontario Land Transfer Tax | $10,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,255 |
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.