508- 5101 Dundas Street, Toronto W08
Toronto W08
$549,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by INTERNATIONAL REALTY FIRM, INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
6
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,000/mo
Estimated from market price-to-rent ratios
Remarks
Elevate your lifestyle in this beautifully appointed 2-bedroom, 2-bathroom condo. The thoughtfully designed split-bedroom layout offers the perfect balance of privacy and functionality, making it ideal for entertaining, hosting, working from home, or simply enjoying your own personal retreat. Sunlight pours through floor-to-ceiling, south-facing windows, filling the open-concept living space with natural light and extending seamlessly onto an expansive full-width balcony, an ideal setting for morning coffee or evening relaxation.Complete with a private parking space and full-size locker, this exceptional suite is complemented by an impressive collection of amazing amenities, including a state-of-the-art fitness centre, stylish party and games lounge, 24-hour concierge, well-appointed guest suites, secure bicycle storage, and ample visitor parking.Perfectly positioned beside Michael Power Park, you'll enjoy scenic walking trails, nearby cafés and restaurants, and easy access to a local golf course. Commuting is effortless with Islington and Kipling subway stations just a short walk away, along with convenient access to Highways 427, the QEW, Gardiner Expressway, and Highway 401
MississaugaInvestor.ca
508- 5101 Dundas Street
Condo Apartment · 2bd/2ba · ~850 sqft
$549,900
Cash-Flow Report · August 1, 2026
Cap Rate
0.58%
Monthly Cash Flow
-$2,265/mo
Estimated Rent
$2,000/mo
Cash-on-Cash
-22.56%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,000 |
| Mortgage | −$2,531 |
| Property Tax | −$435 |
| Insurance | −$225 |
| Condo Fee | −$974 |
| Vacancy (5%) | −$100 |
| Cash Flow | -$2,265/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,000 |
| Vacancy (5%) | −$1,200 |
| Property Tax | −$5,224 |
| Insurance | −$2,700 |
| Condo Fee | −$11,688 |
| Annual NOI | $3,188 |
| Cap Rate | 0.58% |
Cash Required to Close
| Down Payment (20%) | $109,980 |
| Ontario Land Transfer Tax | $7,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $120,453 |
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.