603- 17 Ruddington Drive, Toronto C15
Toronto C15
$788,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE LANDMARK REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
58
Price Drop
1%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Estimated from market price-to-rent ratios
Remarks
Client RemarksSuper Quiet & Safe Willow Park Community on Bayview Adjacent To Don Valley Ravine, First Owner, 2Bed+Den In Luxury Boutique Condo(Only 73 Units,Private-Like Elevators(Never Crowded),Nicely-Maintained, 9-Foot Ceilings, Over 1000Sf, Wood Floors Through-Out, Stainless Steel Appliances And Granite Counter In Kitchen. Facilities: Exercise Room, Multi-Purpose Room, Guest Suite, Prestigious schools(eg. A.Y. Jacon High School),Hockey Arena, Close To Bayview Golf Park. Showing with 2hrs' nitice from 10am-8pm.
MississaugaInvestor.ca
603- 17 Ruddington Drive
Condo Apartment · 3bd/2ba · ~1,100 sqft
$788,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.79%
Monthly Cash Flow
-$3,108/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-21.58%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$3,627 |
| Property Tax | −$624 |
| Insurance | −$225 |
| Condo Fee | −$1,054 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$3,108/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$7,486 |
| Insurance | −$2,700 |
| Condo Fee | −$12,648 |
| Annual NOI | $6,236 |
| Cap Rate | 0.79% |
Cash Required to Close
| Down Payment (20%) | $157,600 |
| Ontario Land Transfer Tax | $12,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $172,835 |
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.