233- 161 Roehampton Avenue, Toronto C10
Toronto C10
$387,500
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 Apartment
Bedrooms
1
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,500/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 150 Redpath Condos by Freed Development. This studio offers a functional layout with no wasted space. With tall ceilings and large windows, the space feels open and filled with natural light. The building also provides excellent amenities, including a party room, gym, rooftop pool, pet spa, and more. Plus, you're just steps from the subway, shopping, and dining in one of Toronto's most vibrant neighbourhoods.
MississaugaInvestor.ca
233- 161 Roehampton Avenue
Condo Apartment · 1bd/1ba · ~250 sqft
$387,500
Cash-Flow Report · July 31, 2026
Cap Rate
1.81%
Monthly Cash Flow
-$1,199/mo
Estimated Rent
$1,500/mo
Cash-on-Cash
-16.97%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,500 |
| Mortgage | −$1,784 |
| Property Tax | −$307 |
| Insurance | −$225 |
| Condo Fee | −$308 |
| Vacancy (5%) | −$75 |
| Cash Flow | -$1,199/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,000 |
| Vacancy (5%) | −$900 |
| Property Tax | −$3,681 |
| Insurance | −$2,700 |
| Condo Fee | −$3,696 |
| Annual NOI | $7,023 |
| Cap Rate | 1.81% |
Cash Required to Close
| Down Payment (20%) | $77,500 |
| Ontario Land Transfer Tax | $4,288 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $84,788 |
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.