63- 27 Eldora Avenue, Toronto C07
Toronto C07
$699,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REAL ONE REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
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
Experience urban living at its finest in the highly desirable Hendon Park Towns. This thoughtfully designed, upper-level 2-bedroom home features bright, modern finishes and extensive upgrades throughout. Enjoy incredible natural light from floor-to-ceiling windows boasting rare East and West exposures-one of only four such layouts in the entire complex. Relax on two private balconies offering unobstructed western sunset views. Unbeatable location steps from the Finch Subway, GO Train, Viva, regional buses, top-tier dining, shopping, Hendon Park, and bike trails. Includes quick access to Hwy 401, one parking space, one locker, and free underground visitor parking. Featuring low maintenance fees, this turn-key property is an exceptional opportunity for both end-users and savvy investors!
MississaugaInvestor.ca
63- 27 Eldora Avenue
Condo Townhouse · 2bd/2ba · ~850 sqft
$699,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.45%
Monthly Cash Flow
-$2,374/mo
Estimated Rent
$2,150/mo
Cash-on-Cash
-18.59%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,150 |
| Mortgage | −$3,217 |
| Property Tax | −$553 |
| Insurance | −$225 |
| Condo Fee | −$421 |
| Vacancy (5%) | −$108 |
| Cash Flow | -$2,374/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,800 |
| Vacancy (5%) | −$1,290 |
| Property Tax | −$6,641 |
| Insurance | −$2,700 |
| Condo Fee | −$5,052 |
| Annual NOI | $10,117 |
| Cap Rate | 1.45% |
Cash Required to Close
| Down Payment (20%) | $139,800 |
| Ontario Land Transfer Tax | $10,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,255 |
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.