0124- 55 Ann O'reilly Road, Toronto C15
Toronto C15
$699,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ZOWN REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,450/mo
Estimated from market price-to-rent ratios
Remarks
Discover this spacious Tridel-built condo offering three bedrooms and over 1,100 sq. ft. of thoughtfully designed living space-one of the largest layouts in the area. The open-concept kitchen, living, and dining areas are enhanced by high ceilings and floor-to-ceiling windows, filling the home with natural light.The primary bedroom features a private ensuite and custom walk-in closet, while the additional bedrooms offer mirrored closets and ample storage. Direct street access and a nearby park make this an ideal home for families, seniors, and pet owners.Enjoy the convenience of Fairview Mall just minutes away, along with easy access to Highways 404, DVP, and 401. Building amenities include 24-hour concierge service, a fitness centre, visitor parking, and more.
MississaugaInvestor.ca
0124- 55 Ann O'reilly Road
Condo Apartment · 3bd/2ba · ~1,100 sqft
$699,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.24%
Monthly Cash Flow
-$2,501/mo
Estimated Rent
$2,450/mo
Cash-on-Cash
-19.56%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,450 |
| Mortgage | −$3,222 |
| Property Tax | −$554 |
| Insurance | −$225 |
| Condo Fee | −$827 |
| Vacancy (5%) | −$123 |
| Cash Flow | -$2,501/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$29,400 |
| Vacancy (5%) | −$1,470 |
| Property Tax | −$6,649 |
| Insurance | −$2,700 |
| Condo Fee | −$9,924 |
| Annual NOI | $8,657 |
| Cap Rate | 1.24% |
Cash Required to Close
| Down Payment (20%) | $139,980 |
| Ontario Land Transfer Tax | $10,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,453 |
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.