359- 31 Tippett Road, Toronto C06
Toronto C06
$428,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE LANDMARK REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,200/mo
Estimated from market price-to-rent ratios
Remarks
Experience Modern Urban Living At Its Finest In This Exquisite 2 Bedroom Plus One Huge Den Condo. 9-foot Ceilings And Wood Flr Throughout, Complemented By Floor-to-ceiling Windows With Natural Light. The Generously Sized Den Can Be Used As An Office Or 3rd Bedroom. Open-concept Eat-in Kitchen With Huge Central Island, Stainless Steel Appliances, Granite Countertops, Modern Cabinets, And A Stylish Backsplash. The Primary Bedroom Includes A Luxurious 3-piece Ensuite Bathroom. Steps To Wilson Subway Station and TTC, Easy Access To Downtown Toronto, Yorkdale Mall, Hwy 401, Costco, Restaurants, Retails, And Supermarkets. Residents Enjoy Amenities Such As Outdoor Pool, Gym, Concierge Services, Party Room, Pet Spa, Kids Playroom, Guest Suites, Library, Card Room, Steam Room, And BBQ.
MississaugaInvestor.ca
359- 31 Tippett Road
Condo Apartment · 3bd/2ba · ~850 sqft
$428,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.3%
Monthly Cash Flow
-$1,150/mo
Estimated Rent
$2,200/mo
Cash-on-Cash
-14.74%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,200 |
| Mortgage | −$1,970 |
| Property Tax | −$339 |
| Insurance | −$225 |
| Condo Fee | −$706 |
| Vacancy (5%) | −$110 |
| Cash Flow | -$1,150/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$26,400 |
| Vacancy (5%) | −$1,320 |
| Property Tax | −$4,066 |
| Insurance | −$2,700 |
| Condo Fee | −$8,472 |
| Annual NOI | $9,842 |
| Cap Rate | 2.3% |
Cash Required to Close
| Down Payment (20%) | $85,600 |
| Ontario Land Transfer Tax | $5,035 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $93,635 |
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.