118- 69 Godstone Road, Toronto C15
Toronto C15
$688,800
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 REALTRON REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
52
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,750/mo
Estimated from market price-to-rent ratios
Remarks
*** 4 BEDROOMS WITH 2 FULL WASHROOMS UPSTAIRS!! *** Wow, Rarely-Offered, Extra-Large 4-Bedroom 3-Washrooms Above Ground, Executive Co-ownership Townhouse In The Family-Friendly 'Don Valley Village' Neighborhood!! This One-Of-A-Kind Floor Plan Features: 1. Your Ideal Mega-Sized Kitchen With Quartz Countertops, Updated Cabinetry (2019), Beautiful Kitchen Island With Breakfast Bar 2. An Open Concept, Easily Accessible Dining Room With No Split Level Or Stairs To The Living Room 3. A Lavish, Oversized Living Room Overlooking Your Cozy, Fully Fenced Backyard (And No Neighbour on The Left-Side), Entertainer's Delight! 4. Two Full-Washrooms on Second Floor Alone... Beat All That! Walking Distance To Schools, Fairview Mall, Subway, Public Library, And Within A Convenient Proximity To Seneca Hill College & Easy Access to Grocery Stores, HWY 404 And 401, This Quiet Yet Convenient City Of Toronto Location Just Has It All, A Must Not Miss! ATTENTION: Monthly Maintenance Fee Includes The Property Tax!! Windows, Front Door, Patio Door And Roof Replaced By The Corporation
MississaugaInvestor.ca
118- 69 Godstone Road
Condo Townhouse · 4bd/3ba · ~1,300 sqft
$688,800
Cash-Flow Report · August 3, 2026
Cap Rate
1.78%
Monthly Cash Flow
-$2,147/mo
Estimated Rent
$2,750/mo
Cash-on-Cash
-17.06%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,750 |
| Mortgage | −$3,170 |
| Property Tax | −$545 |
| Insurance | −$225 |
| Condo Fee | −$819 |
| Vacancy (5%) | −$138 |
| Cash Flow | -$2,147/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,000 |
| Vacancy (5%) | −$1,650 |
| Property Tax | −$6,544 |
| Insurance | −$2,700 |
| Condo Fee | −$9,828 |
| Annual NOI | $12,278 |
| Cap Rate | 1.78% |
Cash Required to Close
| Down Payment (20%) | $137,760 |
| Ontario Land Transfer Tax | $10,251 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $151,011 |
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.