1005- 212 Eglinton Avenue, Toronto C10
Toronto C10
$579,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP-ADMIRAL REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
67
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Location, location, location - steps from Yonge & Eglinton! This bright 1+1 condo (parking + locker) features a large balcony and was tastefully renovated in 2022. Move-in ready with stainless steel appliances, quartz counter tops and back splash, laminate flooring, open-concept living, and a 4-piece bath with matching quartz. The roomy den includes an extra-large closet - perfect for a home office or guest space. Building amenities are excellent: indoor gym, indoor pool, hot tub, party room with BBQ, guest suites, visitor parking, and 24-hour concierge. Maintenance includes gas, hydro and water. Pet-friendly (restrictions apply). Walk Score 98 - subway, future Eglinton/MT Pleasant LRT, shops, cafes and restaurants all minutes away.
MississaugaInvestor.ca
1005- 212 Eglinton Avenue
Condo Apartment · 2bd/1ba · ~650 sqft
$579,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.2%
Monthly Cash Flow
-$2,089/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-19.73%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,669 |
| Property Tax | −$459 |
| Insurance | −$225 |
| Condo Fee | −$683 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$2,089/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,509 |
| Insurance | −$2,700 |
| Condo Fee | −$8,196 |
| Annual NOI | $6,965 |
| Cap Rate | 1.2% |
Cash Required to Close
| Down Payment (20%) | $115,980 |
| Ontario Land Transfer Tax | $8,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $127,053 |
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.