2009- 30 Inn On The Park Drive, Toronto C13
Toronto C13
$950,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE SIGNATURE REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,400/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to Auberge on the Park, one of Tridel's most sought-after North York locations! This 1,062 sq ft two-bedroom corner suite offers a functional open concept layout with two full bedrooms, a custom kitchen island, & modern stainless steel appliances. Split bedroom layout for more privacy. Two separate balconies with unobstructed south & east views. Surrounded by parkland & green space, you will have quick access to the DVP, Eglinton LRT, & Sunnybrook Park trails. Beautiful hotel-style amenities include outdoor swimming pool, large party room & dining room, theatre, fitness centre & spin studio, 24h concierge, & so much more. You'll love it here!
MississaugaInvestor.ca
2009- 30 Inn On The Park Drive
Condo Apartment · 2bd/2ba · ~1,100 sqft
$950,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.49%
Monthly Cash Flow
-$3,988/mo
Estimated Rent
$2,400/mo
Cash-on-Cash
-22.96%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,400 |
| Mortgage | −$4,373 |
| Property Tax | −$752 |
| Insurance | −$225 |
| Condo Fee | −$918 |
| Vacancy (5%) | −$120 |
| Cash Flow | -$3,988/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,800 |
| Vacancy (5%) | −$1,440 |
| Property Tax | −$9,025 |
| Insurance | −$2,700 |
| Condo Fee | −$11,016 |
| Annual NOI | $4,619 |
| Cap Rate | 0.49% |
Cash Required to Close
| Down Payment (20%) | $190,000 |
| Ontario Land Transfer Tax | $15,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $208,475 |
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.