915- 20 Edgecliff Golfway, Toronto C11
Toronto C11
$399,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ZOLO REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
1
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,150/mo
Estimated from market price-to-rent ratios
Remarks
Location! Location! Location! This condo suite uniquely combines the accessibility with the privacy and picturesque views of an elevated, ravine-facing vantage point. Features a generous floor plan with a potential for an open-concept kitchen, spacious bedrooms, a flexible den (can be used as a third Bedroom), and a decent size storage room, one underground Parking, and one locker. All-inclusive maintenance fees cover virtually everything, offering predictable monthly living costs. Enjoy abundant visitor parking and a quiet, established community. Located close to Schools, playground, expansive green spaces, walking trails, golf course, community center, religious places and transit. Whether you are a young family looking to plant roots, a downsizer refusing to sacrifice space, or a savvy buyer looking for unbeatable value, this home offers a lifestyle and footprint that is nearly impossible to find in today's market. Just 10 minute drive to downtown.
MississaugaInvestor.ca
915- 20 Edgecliff Golfway
Condo Apartment · 3bd/1ba · ~950 sqft
$399,999
Cash-Flow Report · July 31, 2026
Cap Rate
2.08%
Monthly Cash Flow
-$1,148/mo
Estimated Rent
$2,150/mo
Cash-on-Cash
-15.75%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,150 |
| Mortgage | −$1,841 |
| Property Tax | −$317 |
| Insurance | −$225 |
| Condo Fee | −$807 |
| Vacancy (5%) | −$108 |
| Cash Flow | -$1,148/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,800 |
| Vacancy (5%) | −$1,290 |
| Property Tax | −$3,800 |
| Insurance | −$2,700 |
| Condo Fee | −$9,684 |
| Annual NOI | $8,326 |
| Cap Rate | 2.08% |
Cash Required to Close
| Down Payment (20%) | $79,999.8 |
| Ontario Land Transfer Tax | $4,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $87,474.8 |
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.