10 Elsa Vine Way, Toronto C15
Toronto C15
$649,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by MASTER`S TRUST REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
15
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,750/mo
Estimated from market price-to-rent ratios
Remarks
Excellent Location, Centrally Located in Prime North York Bayview Village. Walk to Bus Lines, Easy Access To Old Cummer GO Station, Leslie Subway Station, Don Mills Subway Station, Major Highways (DVP/404). Close To Seneca College, North York General Hospital, Fairview Mall, Bayview Village Shopping Centre, Finch/Leslie Square, IKEA, Dining, Parks, Walking Trails. Strong Rental Demand. Bright & Spacious W/Functional Layout, Tucked Away in a Quiet TH Complex. LOW Maintenance Fee. Some photos have been virtually staged to show alternative furniture layouts.
MississaugaInvestor.ca
10 Elsa Vine Way
Condo Townhouse · 4bd/3ba · ~1,100 sqft
$649,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.28%
Monthly Cash Flow
-$1,757/mo
Estimated Rent
$2,750/mo
Cash-on-Cash
-14.8%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,750 |
| Mortgage | −$2,991 |
| Property Tax | −$515 |
| Insurance | −$225 |
| Condo Fee | −$638 |
| Vacancy (5%) | −$138 |
| Cash Flow | -$1,757/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,000 |
| Vacancy (5%) | −$1,650 |
| Property Tax | −$6,174 |
| Insurance | −$2,700 |
| Condo Fee | −$7,656 |
| Annual NOI | $14,820 |
| Cap Rate | 2.28% |
Cash Required to Close
| Down Payment (20%) | $129,980 |
| Ontario Land Transfer Tax | $9,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $142,453 |
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.