1801- 1 Concorde Place, Toronto C13
Toronto C13
$860,000
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 Apartment
Bedrooms
3
Bathrooms
2
Days on Market
30
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,650/mo
Estimated from market price-to-rent ratios
Remarks
Rarely Offered 2091 Sq Ft "Riverdale" Model With Spectacular S/E Ravine Views & A Layout Built For Living Large. This Sun-Filled Suite Offers A Gracious Principal Living/Dining Rm With W/O To Private Balcony, Floor-To-Ceiling Windows Throughout. The Family room could also be a 3rd bedroom. Eat-In Breakfast Area. Generous Closet Space In Primary Suite. Well-Maintained Over The Years & Ready For A Fresh Update To Make It Your Own. Boutique Building With Only 2 Elevators Serving 3 Suites Per Floor, 24Hr Security & TTC At Your Gate. Steps To Trails, Parks & All The Activities This Sought-After Community Has To Offer.
MississaugaInvestor.ca
1801- 1 Concorde Place
Condo Apartment · 3bd/2ba · ~2,125 sqft
$860,000
Cash-Flow Report · July 31, 2026
Cap Rate
-0.59%
Monthly Cash Flow
-$4,380/mo
Estimated Rent
$2,650/mo
Cash-on-Cash
-27.86%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,650 |
| Mortgage | −$3,958 |
| Property Tax | −$681 |
| Insurance | −$225 |
| Condo Fee | −$2,033 |
| Vacancy (5%) | −$133 |
| Cash Flow | -$4,380/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,800 |
| Vacancy (5%) | −$1,590 |
| Property Tax | −$8,170 |
| Insurance | −$2,700 |
| Condo Fee | −$24,396 |
| Annual NOI | $-5,056 |
| Cap Rate | -0.59% |
Cash Required to Close
| Down Payment (20%) | $172,000 |
| Ontario Land Transfer Tax | $13,675 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $188,675 |
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.