304- 24 Noble Street, Toronto W01
Toronto W01
$589,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HARVEY KALLES REAL ESTATE LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,700/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 24 Noble. Your Ideal Open concept loft, Authentic Brick And Beam Construction, oversized windows + exposed brick in a well known building, with wood post & beam plank ceilings in Trendy Queen St W, Brock + Dufferin St. Upon entry you are greeted with a Large floor to ceiling double closet, Bedrooms have his and her closet organizers, Updated washroom with glass shower enclosure w/custom vanity + undermount sink. Your new home awaits. EXTRA'S: Surface Parking Area, Permit Parking Available On The Street.
MississaugaInvestor.ca
304- 24 Noble Street
Condo Apartment · 1bd/1ba · ~550 sqft
$589,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.46%
Monthly Cash Flow
-$2,487/mo
Estimated Rent
$1,700/mo
Cash-on-Cash
-23.13%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,700 |
| Mortgage | −$2,711 |
| Property Tax | −$466 |
| Insurance | −$225 |
| Condo Fee | −$700 |
| Vacancy (5%) | −$85 |
| Cash Flow | -$2,487/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$20,400 |
| Vacancy (5%) | −$1,020 |
| Property Tax | −$5,596 |
| Insurance | −$2,700 |
| Condo Fee | −$8,400 |
| Annual NOI | $2,684 |
| Cap Rate | 0.46% |
Cash Required to Close
| Down Payment (20%) | $117,800 |
| Ontario Land Transfer Tax | $8,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $129,055 |
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.