1523- 20 O'Neill Road, Toronto C13
Toronto C13
$798,000
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 HALLMARK YORK GROUP REALTY LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
121
Price Drop
6%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Estimated from market price-to-rent ratios
Remarks
This Gorgeous Newer 2+1 Beds, 2 Full Baths Luxury Corner Unit Will Take Your Breath Away With Its Stunning Unobstructed East, South AND West Views! See Yonge/Sheppard, Yonge/Eglinton & The CN Tower All From The Comfort Of Your Own Family Room! Catch The Beautiful Morning Sunshine Along With The Golden Evening Sunsets! Rodeo Drive Condos Have Created A True Masterpiece, This Unit Will Not Disappoint. Enjoy Amazing Views From Both Bedrooms, Family Room, Dining Area, Kitchen & Den! A Massive Balcony With Double Access Is Sure To Please All Of Your Entertaining Needs. An Open Concept Modern Kitchen Featuring High-End Appliances & Quartz Countertops, Cabinet Undermount Pot Lights & Loaded With Storage. Spacious And Functional Layout With Massive Bedrooms & 2 Full Washrooms. A Higher Floor With Amazing Views Of Downtown Toronto! Steps To Shops At Don Mills, Perfect For Living, Dinning, Entertainment, Shopping. Steps To The TTC & LTR. A True Gem & A Must See!
MississaugaInvestor.ca
1523- 20 O'Neill Road
Condo Apartment · 3bd/2ba · ~950 sqft
$798,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.99%
Monthly Cash Flow
-$3,013/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-20.66%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$3,673 |
| Property Tax | −$632 |
| Insurance | −$225 |
| Condo Fee | −$905 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$3,013/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$7,581 |
| Insurance | −$2,700 |
| Condo Fee | −$10,860 |
| Annual NOI | $7,929 |
| Cap Rate | 0.99% |
Cash Required to Close
| Down Payment (20%) | $159,600 |
| Ontario Land Transfer Tax | $12,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,035 |
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.