
206- 100 Oriole Parkway, Toronto C03
Toronto C03
$690,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REAL ESTATE HOMEWARD
Investment Analysis
Key Facts
Type
Co-op Apartment
Bedrooms
2
Bathrooms
1
Days on Market
1
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
Welcome to the exquisite 'Kent Arms', a low-rise building bursting with charm and character, and located in the very desirable location of Forest Hill south. Rarely available, this stunning and updated, spacious 2-bedroom 'plus den' suite with a perfectly designed floorplan and layout, is literally move-in ready. Almost 1100 sq.ft. of luxury living and positioned on the west side of the building for your quiet enjoyment. Lets explore the suite's amazing features! Lovely hardwood flooring and neutral colour-palette that flows seamlessly throughout the suite. The generous, open-concept living and dining areas are bright and ideal for those wishing to have space for both a living room and dining set; ample room for entertaining family and friends. The decorative fireplace adds an extra element of uniqueness to the room. A bonus feature is the 'den' that is an ideal space for an office, quiet sitting area or pop-up guest room. The beautifully updated kitchen boasts stylishly finished countertops, backsplash and flooring, complete with stainless steel appliances. Enjoy the convenience of a washer-dryer-combo machine for times when you don't want to use the building's nice laundry facilities. As for the 3-piece bathroom, wow! Completely updated in 2025 with gorgeous, top to bottom finishes and where the separate shower has a neat, built-in nook for toiletries. The bedrooms? Both are a magnificent size with double closets that include built-in organizers. For extra space, the suite comes with an exclusive locker on the lower level. This neighborly building is pet-friendly (some restrictions, but dogs and cats welcome). Fab area amenities: excellent school district, TTC at the door, walkable to Davisville station, close to shops, restaurants and parks. Low-maintenance living with modest monthly fees that 'include' water and property taxes! This incredible building and suite must be seen to be appreciated. Photography note: rooms are 'virtually' staged for your inspiration!
MississaugaInvestor.ca
206- 100 Oriole Parkway
Co-op Apartment · 2bd/1ba · ~1,100 sqft
$690,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.83%
Monthly Cash Flow
-$2,700/mo
Estimated Rent
$2,150/mo
Cash-on-Cash
-21.42%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,150 |
| Mortgage | −$3,176 |
| Property Tax | −$546 |
| Insurance | −$225 |
| Condo Fee | −$795 |
| Vacancy (5%) | −$108 |
| Cash Flow | -$2,700/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,800 |
| Vacancy (5%) | −$1,290 |
| Property Tax | −$6,555 |
| Insurance | −$2,700 |
| Condo Fee | −$9,540 |
| Annual NOI | $5,715 |
| Cap Rate | 0.83% |
Cash Required to Close
| Down Payment (20%) | $138,000 |
| Ontario Land Transfer Tax | $10,275 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $151,275 |
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.