2006- 17 Barberry Place, Toronto C15
Toronto C15
$320,000
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 KING`S QUAY REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,450/mo
Estimated from market price-to-rent ratios
Remarks
1 Bedroom Unit In Prestigious Bayview Village Area. High Level With Good View. Walk To Bayview Village, Subway & Ttc. Quick Access To Highway 401. Excellent Amenities Like Gym, Indoor Pool, Party Room, Library Etc. 24 Hrs. Concierge. Many Visitor Parkings. Must See!! Extra Clean!!
MississaugaInvestor.ca
2006- 17 Barberry Place
Condo Apartment · 1bd/1ba · ~550 sqft
$320,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.62%
Monthly Cash Flow
-$1,040/mo
Estimated Rent
$1,450/mo
Cash-on-Cash
-17.76%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,450 |
| Mortgage | −$1,473 |
| Property Tax | −$253 |
| Insurance | −$225 |
| Condo Fee | −$466 |
| Vacancy (5%) | −$73 |
| Cash Flow | -$1,040/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$17,400 |
| Vacancy (5%) | −$870 |
| Property Tax | −$3,040 |
| Insurance | −$2,700 |
| Condo Fee | −$5,592 |
| Annual NOI | $5,198 |
| Cap Rate | 1.62% |
Cash Required to Close
| Down Payment (20%) | $64,000 |
| Ontario Land Transfer Tax | $3,275 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $70,275 |
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.