
1903- 10 Inn On The Park Drive, Toronto C13
Toronto C13
$1,388,000
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 REALTRON BIJAN BARATI REAL ESTATE
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
3
Days on Market
14
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,200/mo
Estimated from market price-to-rent ratios
Remarks
Spectacular Corner Unit Condo (2 Bedroom + Den & 3 Washroom) In the Most Elegant Modern Iconic Tridel's Residence at Chateau Auberge, Showcasing Over 1,750 Sq. Ft Includes: 1,283 sq. ft. Indoors plus a Generous 470 sq. ft. Outdoor Balconies!! Situated on the 19th Floor with Absolutely Unobstructed West & Fantastic North/West Exposure. Enjoy Sweeping Panoramic Views of Sunnybrook Park/ Ravine/ Edwards Gardens, The City Skyline, Midtown and Downtown Views from Master Bedroom, Kitchen, Living, Dining Room, and The Huge Balcony!! Thoughtfully Designed Unit with Open Concept Layout Is Filled with Natural Light from 9-ft Floor-to-Ceiling Windows and Features a Spacious, Hardwood Flooring Thr-Out, Two Split Bedrooms, Professionally Finished Balconies with Tranquil Park/Ravine Views. Large Family Living Area Includes Open Concept Kitchen, Living Room and Dining Room.The Chef-Inspired Kitchen Boasts a Sleek Waterfall Island with Beautiful Counter Top and Backsplash, Designer Cabinets and High-End Miele Appliances, While Premium Finishes Elevate the Entire Space. Master Bedroom with a Walk-In Closet and a 4-Pc Ensuite. 2nd Bedroom Offer a 4-Pc Ensuite and W/O to Balcony. This Residence Perfectly Balances Elevated Views with Peaceful Outdoor Living. Exceptional Amenities Include a Dramatic Huge Lobby, Refined Party Lounge with Fireplace and Catering Kitchen, a Serene Indoor Pool and Spa with Sun Terrace, State-Of-The-Art Fitness Centre, Outdoor BBQs, Guest Suite, and 24-Hour Concierge.
MississaugaInvestor.ca
1903- 10 Inn On The Park Drive
Condo Apartment · 3bd/3ba · ~1,300 sqft
$1,388,000
Cash-Flow Report · August 3, 2026
Cap Rate
0.62%
Monthly Cash Flow
-$5,671/mo
Estimated Rent
$3,200/mo
Cash-on-Cash
-22.32%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,200 |
| Mortgage | −$6,389 |
| Property Tax | −$1,099 |
| Insurance | −$225 |
| Condo Fee | −$998 |
| Vacancy (5%) | −$160 |
| Cash Flow | -$5,671/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,400 |
| Vacancy (5%) | −$1,920 |
| Property Tax | −$13,186 |
| Insurance | −$2,700 |
| Condo Fee | −$11,976 |
| Annual NOI | $8,618 |
| Cap Rate | 0.62% |
Cash Required to Close
| Down Payment (20%) | $277,600 |
| Ontario Land Transfer Tax | $24,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $304,835 |
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.