613- 10 Deerlick Court, Toronto C13
Toronto C13
$499,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE NEW WORLD REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,950/mo
Estimated from market price-to-rent ratios
Remarks
Include 1 Parking, 1 Locker, 2 bathrooms!!! 2-yr new Ravine Condos, luxurious & modern living. 9-ft ceiling. 1 Bedroom + Den. NEW PAINT. Den can be 2nd bedroom. SOUTH-facing unit overlooking ravine/greenbelt, parks & trails. Granite countertop kitchen, StainlessSteel Appliances. Quick access to DVP, Hwy 401. TTC bus at door. BUILDING AMENITIES: Roof garden/BBQ/PartyRm/Full kitchen, Kids playroom, Indoor secure bike-parking, e-Car charger, Pet-grooming Stn, Underground Visitors' Parking. UPGRADES: full size front-load washer/dryer, extra top-layer kitchen cabinets, Ceiling Light Fixtures, existing Window Coverings, New Paint. Steps to supermarket, bank, Shoppers Drug Mart, Tims. Close to Fairview Mall, Shops At Don Mills. Property in excellent condition. Simply move-in.
MississaugaInvestor.ca
613- 10 Deerlick Court
Condo Apartment · 2bd/2ba · ~650 sqft
$499,800
Cash-Flow Report · July 31, 2026
Cap Rate
1.67%
Monthly Cash Flow
-$1,606/mo
Estimated Rent
$1,950/mo
Cash-on-Cash
-17.61%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,950 |
| Mortgage | −$2,301 |
| Property Tax | −$396 |
| Insurance | −$225 |
| Condo Fee | −$536 |
| Vacancy (5%) | −$98 |
| Cash Flow | -$1,606/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$23,400 |
| Vacancy (5%) | −$1,170 |
| Property Tax | −$4,748 |
| Insurance | −$2,700 |
| Condo Fee | −$6,432 |
| Annual NOI | $8,350 |
| Cap Rate | 1.67% |
Cash Required to Close
| Down Payment (20%) | $99,960 |
| Ontario Land Transfer Tax | $6,471 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $109,431 |
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.