727- 10 Capreol Court, Toronto C01
Toronto C01
$669,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REAL ONE REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
14
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,100/mo
Estimated from market price-to-rent ratios
Remarks
Cityplace Parade 1 - Bright & Spacious 2 Bdrm Unit W/ 2 Full Bathrooms in the Vibrant Heart of Toronto Downtown* Facing Quiet Courtyards* Huge Master Bdrm W/ Ensuite Bathroom* Fresh Painting & Brand New Flooring in the Bedrooms* Both bedrooms offer ample space for relaxation or remote work* One Locker & One Parking Space make city living with incredibly convenient* The open Balcony is perfect for enjoying your morning coffee or unwinding after a busy day while soaking in the urban skyline* 24Hr Concierge, Amazing Amenities - Swimming Pool, Gym, Billiards, Yoga Room, Pet Spa, Onsite Spa *Walking Distance To Ttc, Rogers Cntre, Cn Tower,& All Other Urban Conveniences* Everything you need is right at your doorstep, Excellent Walk & Transit Scores.
MississaugaInvestor.ca
727- 10 Capreol Court
Condo Apartment · 2bd/2ba · ~850 sqft
$669,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.73%
Monthly Cash Flow
-$2,670/mo
Estimated Rent
$2,100/mo
Cash-on-Cash
-21.85%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,100 |
| Mortgage | −$3,079 |
| Property Tax | −$530 |
| Insurance | −$225 |
| Condo Fee | −$831 |
| Vacancy (5%) | −$105 |
| Cash Flow | -$2,670/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,200 |
| Vacancy (5%) | −$1,260 |
| Property Tax | −$6,356 |
| Insurance | −$2,700 |
| Condo Fee | −$9,972 |
| Annual NOI | $4,912 |
| Cap Rate | 0.73% |
Cash Required to Close
| Down Payment (20%) | $133,800 |
| Ontario Land Transfer Tax | $9,855 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $146,655 |
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.