5015- 11 Brunel Court, Toronto C01
Toronto C01
$920,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by GOLDENWAY REAL ESTATE LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,700/mo
Estimated from market price-to-rent ratios
Remarks
Atop 50th floor of the beautiful ICON West One building you will find this lovely 2 bedroom and den corner suite with breathtaking view of Lake Ontario and city of downtown Toronto. Appealing split bedroom layout for your convenience and privacy. Good size den versatile as work niche, guest pad, coffee corner and more. Open concept kitchen flowing effortlessly onto the million dollar view living space that is sure to please and impress. Top notch gym facilities, indoor pool, basketball court, billiards and games lounge, 27th floor sky lounge and a seasonal bbq area lounge completes your resort style living. Call your realtor for viewing today and claim this gem to enjoy all the incredible views of sparkling water and every mesmerizing shade of sunsets everyday.
MississaugaInvestor.ca
5015- 11 Brunel Court
Condo Apartment · 3bd/2ba · ~950 sqft
$920,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.03%
Monthly Cash Flow
-$3,447/mo
Estimated Rent
$2,700/mo
Cash-on-Cash
-20.49%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,700 |
| Mortgage | −$4,235 |
| Property Tax | −$728 |
| Insurance | −$225 |
| Condo Fee | −$824 |
| Vacancy (5%) | −$135 |
| Cash Flow | -$3,447/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$32,400 |
| Vacancy (5%) | −$1,620 |
| Property Tax | −$8,740 |
| Insurance | −$2,700 |
| Condo Fee | −$9,888 |
| Annual NOI | $9,452 |
| Cap Rate | 1.03% |
Cash Required to Close
| Down Payment (20%) | $184,000 |
| Ontario Land Transfer Tax | $14,875 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $201,875 |
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.