111- 233 Beecroft Road, Toronto C07
Toronto C07
$1,200,000
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 Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
56
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,000/mo
Estimated from market price-to-rent ratios
Remarks
A Rare Find// A Well-maintained Corner Townhome in A Sought-After Location// Move-in Ready// 24 Hr Concierge// One of the Largest Model 1378 sf// 3 Bedrooms// 3 Bathrooms// Modern Open Concept Neutral Decor// Dining Room walkout to Private Patio// Juliet open Balcony on second floor off one of the bedroom// Nicely Landscapped Backyard with easy access to the road// Steps to Park// Walking Distance to Subway// Shopping// Business Centre// Entertainment. Easy to Show, Fast Closing Avavilable.
MississaugaInvestor.ca
111- 233 Beecroft Road
Condo Townhouse · 3bd/3ba · ~1,300 sqft
$1,200,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.36%
Monthly Cash Flow
-$5,163/mo
Estimated Rent
$3,000/mo
Cash-on-Cash
-23.51%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,000 |
| Mortgage | −$5,523 |
| Property Tax | −$950 |
| Insurance | −$225 |
| Condo Fee | −$1,315 |
| Vacancy (5%) | −$150 |
| Cash Flow | -$5,163/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,000 |
| Vacancy (5%) | −$1,800 |
| Property Tax | −$11,400 |
| Insurance | −$2,700 |
| Condo Fee | −$15,780 |
| Annual NOI | $4,320 |
| Cap Rate | 0.36% |
Cash Required to Close
| Down Payment (20%) | $240,000 |
| Ontario Land Transfer Tax | $20,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $263,475 |
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.