102 Jenny Wrenway Way, Toronto C15
Toronto C15
$799,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by FIRST CLASS REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
33
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,900/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully maintained, sun-filled home situated in one of the most desirable pockets near Steeles Ave & Hwy 404! Designed with both comfort and functionality in mind, the bright layout features spacious principal rooms and a seamless living and dining area filled with natural light. The well-appointed kitchen boasts ample cabinetry, perfect for home chefs and family gatherings. Enjoy peace of mind with recent upgrades, including a brand-new air conditioner. Upstairs, discover generously sized bedrooms, highlighted by a serene primary retreat. Step outside to your private backyard oasis, directly adjacent to lush gardens and a sparkling outdoor pool-ideal for summer relaxing! Unbeatable Location Perks: Top-Tier Education: Zoned for renowned schools including A.Y. Jackson S.S., Cliffwood P.S. (French Immersion), and Highland J.H.S. Ultimate Convenience: Minutes to Seneca College, lush parks, shopping, TTC/GO transit, and instant access to Hwy 404/401. Just turn the key and move right in!!!
MississaugaInvestor.ca
102 Jenny Wrenway Way
Condo Townhouse · 4bd/3ba · ~1,700 sqft
$799,000
Cash-Flow Report · August 2, 2026
Cap Rate
2.11%
Monthly Cash Flow
-$2,274/mo
Estimated Rent
$2,900/mo
Cash-on-Cash
-15.57%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,900 |
| Mortgage | −$3,678 |
| Property Tax | −$633 |
| Insurance | −$225 |
| Condo Fee | −$493 |
| Vacancy (5%) | −$145 |
| Cash Flow | -$2,274/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,800 |
| Vacancy (5%) | −$1,740 |
| Property Tax | −$7,591 |
| Insurance | −$2,700 |
| Condo Fee | −$5,916 |
| Annual NOI | $16,853 |
| Cap Rate | 2.11% |
Cash Required to Close
| Down Payment (20%) | $159,800 |
| Ontario Land Transfer Tax | $12,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,255 |
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.