21 Dundonald Street, Toronto C08
Toronto C08
$980,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX WEST REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,750/mo
Estimated from market price-to-rent ratios
Remarks
Just Steps to Wellesley Subway on Dundonald Street. Bright and Fully renovated 3-bedroom, 2.5-bathroom end-unit condo townhouse offers the feel of a semi-detached home with the convenience of condo living. Features include smooth ceilings with pot lights, hardwood flooring throughout and Spacious Light filled Rooms. The modern kitchen offers granite countertops, glass backsplash, and stainless steel appliances over looking the open-concept living and dining area with a cozy wood-burning fireplace and walkout to a private terrace perfect for entertaining. The ground floor family room includes powder room, 9 ft ceiling and direct access to visitor parking. All Bedrooms are generous in size. The primary bedroom includes his & her closets, an ensuite bathroom, and an open balcony. Clean and Meticulously Maintained. Residents enjoy access to the amenities at 19 Dundonald, Steps to Yonge Street, shopping, restaurants, TTC, and more.
MississaugaInvestor.ca
21 Dundonald Street
Condo Townhouse · 3bd/3ba · ~1,700 sqft
$980,000
Cash-Flow Report · August 1, 2026
Cap Rate
-0.09%
Monthly Cash Flow
-$4,588/mo
Estimated Rent
$2,750/mo
Cash-on-Cash
-25.6%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,750 |
| Mortgage | −$4,511 |
| Property Tax | −$776 |
| Insurance | −$225 |
| Condo Fee | −$1,688 |
| Vacancy (5%) | −$138 |
| Cash Flow | -$4,588/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,000 |
| Vacancy (5%) | −$1,650 |
| Property Tax | −$9,310 |
| Insurance | −$2,700 |
| Condo Fee | −$20,256 |
| Annual NOI | $-916 |
| Cap Rate | -0.09% |
Cash Required to Close
| Down Payment (20%) | $196,000 |
| Ontario Land Transfer Tax | $16,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $215,075 |
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.