
502- 20 Burkebrook Place, Toronto C12
Toronto C12
$839,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by FOREST HILL REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
2
Days on Market
31
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,000/mo
Estimated from market price-to-rent ratios
Remarks
A unique 1-bedroom suite at the highly coveted Kilgour Estates, this immaculate boutique condo offers a perfect blend of luxury, comfort, and nature. Tucked into one of Toronto's most beautiful ravine communities, you are just steps away from the tranquil walking and bike trails of Sunnybrook Park and Burkebrook Ravine, yet minutes from every city amenity. Inside, the suite feels incredibly bright and spacious, highlighted by soaring 10-foot coffered ceilings, floor-to-ceiling windows, and warm hardwood floors that draw in an abundance of south-facing natural light. The open-concept kitchen features timeless granite counters, stainless steel appliances, and a breakfast bar that flows effortlessly into the living and dining areas. The primary bedroom serves as a true retreat, complete with a generous walk-in closet, a private ensuite with marble floors and granite counters, and a large window overlooking the outdoor space. Thoughtfully laid out, the home also includes a welcoming foyer with a double closet, a separate laundry room, and a convenient two-piece powder room for guests. The absolute crown jewel of this property is the rare, oversized south-facing terrace. Spanning close to 400 square feet, this unique outdoor sanctuary is a feature that truly sets this unit apart from others in the building. Equipped with a gas line for year-round barbecuing, it acts as a beautiful, private extension of your living space and is an entertainer's absolute dream. Truly turn-key, this exceptional property includes one parking space and one locker. Residents also enjoy access to world-class, resort-style amenities, including a 24/7 concierge, an indoor saltwater pool, whirlpool, steam rooms, a modern gym, a theatre room, a billiards lounge, a library, a guest suite, and an on-site car wash station. This is a wonderful community to call home.
MississaugaInvestor.ca
502- 20 Burkebrook Place
Condo Apartment · 1bd/2ba · ~650 sqft
$839,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.35%
Monthly Cash Flow
-$3,618/mo
Estimated Rent
$2,000/mo
Cash-on-Cash
-23.59%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,000 |
| Mortgage | −$3,862 |
| Property Tax | −$664 |
| Insurance | −$225 |
| Condo Fee | −$767 |
| Vacancy (5%) | −$100 |
| Cash Flow | -$3,618/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,000 |
| Vacancy (5%) | −$1,200 |
| Property Tax | −$7,971 |
| Insurance | −$2,700 |
| Condo Fee | −$9,204 |
| Annual NOI | $2,925 |
| Cap Rate | 0.35% |
Cash Required to Close
| Down Payment (20%) | $167,800 |
| Ontario Land Transfer Tax | $13,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $184,055 |
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.