208- 15 Vicora Link Way, Toronto C11
Toronto C11
$464,907
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE IGNITE REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
48
Price Drop
4%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,200/mo
Estimated from market price-to-rent ratios
Remarks
Very well maintained Spacious 3 Bedroom condo offering over 1000 Sq. Ft. of comfortable living space * fully updated ready to movie in * Brand New stain steel appliances * new kitchen quartz counter top * new bathroom vanities * New light fixers * New window blinds * The bright and functional layout includes a generous primary bedroom complete with a walk-in closet and a private 2 piece ensuite . Two additional ample-sized bedrooms * Enjoy the convenience of ensuite laundry, a large private patio ideal for relaxing or entertaining * plus included parking and locker for added convenience.* Ideally located with easy access to the DVP, TTC, New Eglinton Crosstown LRT, public transit, great schools, parks and everyday amenities *Amazing building amenities including indoor pool, exercise room, sauna and a convenience store on site *
MississaugaInvestor.ca
208- 15 Vicora Link Way
Condo Apartment · 3bd/2ba · ~1,100 sqft
$464,907
Cash-Flow Report · August 2, 2026
Cap Rate
1.4%
Monthly Cash Flow
-$1,599/mo
Estimated Rent
$2,200/mo
Cash-on-Cash
-18.86%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,200 |
| Mortgage | −$2,140 |
| Property Tax | −$368 |
| Insurance | −$225 |
| Condo Fee | −$956 |
| Vacancy (5%) | −$110 |
| Cash Flow | -$1,599/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$26,400 |
| Vacancy (5%) | −$1,320 |
| Property Tax | −$4,417 |
| Insurance | −$2,700 |
| Condo Fee | −$11,472 |
| Annual NOI | $6,491 |
| Cap Rate | 1.4% |
Cash Required to Close
| Down Payment (20%) | $92,981.4 |
| Ontario Land Transfer Tax | $5,773 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $101,754.4 |
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.