2910- 155 Beecroft Road, Toronto C07
Toronto C07
$424,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KW Living Realty
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
$1,550/mo
Estimated from market price-to-rent ratios
Remarks
First-time home buyers, this is the one you've been waiting for! Move right into this bright and beautifully maintained high-floor 1-bedroom condo featuring an open balcony overlooking lush greenery and Mel Lastman Square in the heart of North York. Floor-to-ceiling windows flood the open-concept living space with natural light. Freshly painted throughout. Upgraded high-durability laminate flooring. The full-sized kitchen features a breakfast bar, stylish backsplash, upgraded pull-down faucet, and generous counter space perfect for everyday living and entertaining. Enjoy unmatched convenience with direct underground access to the TTC Yonge and Sheppard subway lines and GO bus stops nearby, making your commute effortless in any season. Boasting an exceptional 98/100 Walk Score, shops, restaurants, groceries, cafes, and everyday essentials are all just steps away. You'11 rarely need a car-but when you do, you'll appreciate the convenience and added value of the included parking space. Just 5 minutes away from Hwy 401. Complete the lifestyle with fantastic building amenities, including an indoor pool, party room, games room, 24-hour concierge, and plenty of visitor parking.
MississaugaInvestor.ca
2910- 155 Beecroft Road
Condo Apartment · 1bd/1ba · ~250 sqft
$424,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.22%
Monthly Cash Flow
-$1,524/mo
Estimated Rent
$1,550/mo
Cash-on-Cash
-19.67%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,550 |
| Mortgage | −$1,956 |
| Property Tax | −$336 |
| Insurance | −$225 |
| Condo Fee | −$479 |
| Vacancy (5%) | −$78 |
| Cash Flow | -$1,524/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,600 |
| Vacancy (5%) | −$930 |
| Property Tax | −$4,037 |
| Insurance | −$2,700 |
| Condo Fee | −$5,748 |
| Annual NOI | $5,185 |
| Cap Rate | 1.22% |
Cash Required to Close
| Down Payment (20%) | $84,980 |
| Ontario Land Transfer Tax | $4,973 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $92,953 |
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.