221 Grandview Way, Toronto C14
Toronto C14
$1,089,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 MYPRO REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,200/mo
Estimated from market price-to-rent ratios
Remarks
Location, Location! Rare Townhouse in High Demanded Yonge and Finch Area. High Ranking Schools. Best Best Schools : Mckee elementary school and Earl Haig Secondary School. Great South View, Natural Light. Approx 1,900 sqft. Steps to Finch Subway, Public Transit, Shopping. Restaurants, Banks, Parks, Arena, Community Centre. Everything you need within walking distance. Open concept Living and Dining Rm. 3 Spacious Bedrooms, 2 Full Bathrooms including4pc primary Bathroom. New Paints, Modern LED Light Fixture. 24 Hours Gatehouse Security. Underground Two Parking Space & One Locker.
MississaugaInvestor.ca
221 Grandview Way
Condo Townhouse · 4bd/3ba · ~1,900 sqft
$1,089,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.89%
Monthly Cash Flow
-$4,202/mo
Estimated Rent
$3,200/mo
Cash-on-Cash
-21.09%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,200 |
| Mortgage | −$5,013 |
| Property Tax | −$862 |
| Insurance | −$225 |
| Condo Fee | −$1,142 |
| Vacancy (5%) | −$160 |
| Cash Flow | -$4,202/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,400 |
| Vacancy (5%) | −$1,920 |
| Property Tax | −$10,346 |
| Insurance | −$2,700 |
| Condo Fee | −$13,704 |
| Annual NOI | $9,730 |
| Cap Rate | 0.89% |
Cash Required to Close
| Down Payment (20%) | $217,800 |
| Ontario Land Transfer Tax | $18,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $239,055 |
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.