1501- 275 Yorkland Road, Toronto C15
Toronto C15
$380,000
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 CROSSROADS REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
32
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,500/mo
Estimated from market price-to-rent ratios
Remarks
Beautiful Condo Unit In Prime North York Location, Minute To Hwy 404, Walk To Fairview Mall, Don Mills Subway, Public Transit At Door Step & Close To All Amenities. Freshly painted with designer's color, Contemporary Open Concept layout, Floor To Ceiling Windows. Spacious & Bright. Stainless Steel Fridge, Stove, Built-In Dishwasher, Over-The-Range Microwave, Front Loaded Washer & Dryer, All Electric Light Fixtures And Window Coverings. Move In And Enjoy.
MississaugaInvestor.ca
1501- 275 Yorkland Road
Condo Apartment · 1bd/1ba · ~550 sqft
$380,000
Cash-Flow Report · August 3, 2026
Cap Rate
1.24%
Monthly Cash Flow
-$1,356/mo
Estimated Rent
$1,500/mo
Cash-on-Cash
-19.56%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,500 |
| Mortgage | −$1,749 |
| Property Tax | −$301 |
| Insurance | −$225 |
| Condo Fee | −$506 |
| Vacancy (5%) | −$75 |
| Cash Flow | -$1,356/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,000 |
| Vacancy (5%) | −$900 |
| Property Tax | −$3,610 |
| Insurance | −$2,700 |
| Condo Fee | −$6,072 |
| Annual NOI | $4,718 |
| Cap Rate | 1.24% |
Cash Required to Close
| Down Payment (20%) | $76,000 |
| Ontario Land Transfer Tax | $4,175 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $83,175 |
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.