308- 101 Erskine Avenue, Toronto C10
Toronto C10
$389,999
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
1
Bathrooms
1
Days on Market
94
Price Drop
3%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,500/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this Bright Unit with a Functional layout. Built by the reputable Tridel and managed by Del Properties. This unit is move in ready, kept in immaculate condition, with great layout (no wasted space). 1 bedroom unit with floor to ceiling windows, 9ft ceilings, west facing with lots of natural light, ensuite laundry, stainless steel kitchen appliances, Juliette balcony. Great space for a potential kitchen island and has a functional living room. Freshly painted and cleaned. Good storage space with multiple closets, an oversized laundry room and 1 locker included. Well managed building with low monthly maintenance fees that include Water, Heat, AC and more! Amazing building amenities - Fitness Centre, Sauna & Steam, Outdoor Pool, Outdoor terrace & BBQs, 24/hr Concierge/Security, Theatre, Billiards Room, Party & Dining Room. Great location, in the heart of Mid Town/ located right next to Yonge and Eglinton but tucked away on a quieter street. TTC Subway access just mins walking away/ future Cross town LRT, plenty of restaurant/ bars/ shopping/ parks/ cafes, and more more near by.
MississaugaInvestor.ca
308- 101 Erskine Avenue
Condo Apartment · 1bd/1ba · ~250 sqft
$389,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.68%
Monthly Cash Flow
-$1,248/mo
Estimated Rent
$1,500/mo
Cash-on-Cash
-17.55%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,500 |
| Mortgage | −$1,795 |
| Property Tax | −$309 |
| Insurance | −$225 |
| Condo Fee | −$344 |
| Vacancy (5%) | −$75 |
| Cash Flow | -$1,248/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,000 |
| Vacancy (5%) | −$900 |
| Property Tax | −$3,705 |
| Insurance | −$2,700 |
| Condo Fee | −$4,128 |
| Annual NOI | $6,567 |
| Cap Rate | 1.68% |
Cash Required to Close
| Down Payment (20%) | $77,999.8 |
| Ontario Land Transfer Tax | $4,325 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $85,324.8 |
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.