1010- 2 Clairtrell Road, Toronto C14
Toronto C14
$588,800
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 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
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Fantastic opportunity for investors with reliable tenant interested in continuing tenancy. Beautiful luxury corner unit in the prestigious Bayview Mansions at Bayview & Sheppard. Bright and spacious layout with beautiful unobstructed north views. Features black granite countertops, stainless steel appliances, and a windowed kitchen. Steps to TTC subway, Bayview Village Shopping Centre, YMCA, library, and close to North York General Hospital and Fairview Mall. Easy access to Hwy 401 and DVP/404. Located in the highly sought-after Earl Haig Secondary School district.
MississaugaInvestor.ca
1010- 2 Clairtrell Road
Condo Apartment · 2bd/2ba · ~950 sqft
$588,800
Cash-Flow Report · July 31, 2026
Cap Rate
0.34%
Monthly Cash Flow
-$2,542/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-23.64%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,710 |
| Property Tax | −$466 |
| Insurance | −$225 |
| Condo Fee | −$1,088 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$2,542/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,594 |
| Insurance | −$2,700 |
| Condo Fee | −$13,056 |
| Annual NOI | $2,020 |
| Cap Rate | 0.34% |
Cash Required to Close
| Down Payment (20%) | $117,760 |
| Ontario Land Transfer Tax | $8,251 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $129,011 |
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.