
306- 19 Liszt Gate, Toronto C15
Toronto C15
$879,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE NEW WORLD REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,950/mo
Estimated from market price-to-rent ratios
Remarks
Absolutely Gorgeous, Sun-Filled Townhouse Renovated From Top To Bottom, Located In A Beautiful Complex With Low Maintenance Fees. ThisBright And Spacious 3+1 Bedroom Home Features A Fully Finished Basement And A Stunning Open-Concept Layout, Enhanced By Smart PotLights Throughout, Hardwood Flooring Across All Levels, And An Abundance Of Natural Light. The Modern Kitchen Is Designed To Impress,Complete With Quartz Countertops And High-End Appliances, Seamlessly Flowing Into The Living And Dining Areas-Perfect For Both EverydayLiving And Entertaining. Major Upgrades Include New Thermal Windows, Stylish New Doors, And A New High-Efficiency Furnace, Offering BothComfort And Peace Of Mind. Step Outside To A Truly Welcoming Backyard Oasis, Unlike Any Other In The Complex-An Ideal Retreat For RelaxingOr Hosting Guests. Pride Of Ownership Is Evident In Every Inch Of This Meticulously Maintained Home. Tucked Away On A Short, Quiet, And SafeStreet Ending With A Scenic Trail Leading To A Park, This Property Is Set In A Friendly, Family-Oriented Neighborhood Within An Excellent SchoolZone .Unbeatable Convenience With A Bus Stop Just Steps Away Providing Direct Access To The Subway In Approximately 10 Minutes. Close ToThe GO Train Station, Library, Hospital, Major Shopping Mall, And Vibrant Plazas Offering Supermarkets, Restaurants, And Banks.
MississaugaInvestor.ca
306- 19 Liszt Gate
Condo Townhouse · 4bd/2ba · ~1,300 sqft
$879,800
Cash-Flow Report · July 31, 2026
Cap Rate
1.82%
Monthly Cash Flow
-$2,719/mo
Estimated Rent
$2,950/mo
Cash-on-Cash
-16.9%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,950 |
| Mortgage | −$4,050 |
| Property Tax | −$697 |
| Insurance | −$225 |
| Condo Fee | −$549 |
| Vacancy (5%) | −$148 |
| Cash Flow | -$2,719/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$35,400 |
| Vacancy (5%) | −$1,770 |
| Property Tax | −$8,358 |
| Insurance | −$2,700 |
| Condo Fee | −$6,588 |
| Annual NOI | $15,984 |
| Cap Rate | 1.82% |
Cash Required to Close
| Down Payment (20%) | $175,960 |
| Ontario Land Transfer Tax | $14,071 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $193,031 |
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.