206- 30 Inn On The Park Drive, Toronto C13
Toronto C13
$699,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BENCHMARK SIGNATURE REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,150/mo
Estimated from market price-to-rent ratios
Remarks
Rarely Offered 1+DEN with Courtyard Terrace- Double Entry And Comes With 1 Parking & 1 Locker! Steps from the New Eglinton LRT Line! This 1+Den/2 Bathroom offers 721 sq ft of interior living space, a private courtyard and an indoor and outdoor entrance. Modern kitchen, boasting quartz countertops, sleek cabinetry, and stainless steel appliances with a Den. Retreat to a primary suite featuring floor-to-ceiling windows, closet and 3 piece ensuite bathroom. Outdoor door leads to private terrace and linear kitchen offers built in appliances, tons of storage. Unbeatable Location: Walk to Eglinton LRT, Sunnybrook trails, TTC. Easy Access to Costco, and Shops at Don Mills, Homesense, Marshalls, Canadian Tire, Home Depot, Best Buy, Longo's, Restaurants & more! 5-Star Amenities: community BBQ, Party Room, Dining Room, 24 hr Concierge, Multimedia room, Yoga studio, Gazebo, Visitor Lounge, Outdoor Pool & cabanas, top notch fitness room with spin room, Rooftop Deck, and Pet Amenity Space .
MississaugaInvestor.ca
206- 30 Inn On The Park Drive
Condo Apartment · 2bd/2ba · ~750 sqft
$699,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.03%
Monthly Cash Flow
-$2,619/mo
Estimated Rent
$2,150/mo
Cash-on-Cash
-20.48%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,150 |
| Mortgage | −$3,222 |
| Property Tax | −$554 |
| Insurance | −$225 |
| Condo Fee | −$660 |
| Vacancy (5%) | −$108 |
| Cash Flow | -$2,619/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,800 |
| Vacancy (5%) | −$1,290 |
| Property Tax | −$6,650 |
| Insurance | −$2,700 |
| Condo Fee | −$7,920 |
| Annual NOI | $7,240 |
| Cap Rate | 1.03% |
Cash Required to Close
| Down Payment (20%) | $139,999.8 |
| Ontario Land Transfer Tax | $10,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,474.8 |
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.