131 Black Hawk Way, Toronto C07
Toronto C07
$888,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 HERITAGE GROUP LTD.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,000/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 131 Black Hawk Way! Beautiful condo townhouse offering both style and comfort. Very private backyard, desirable neighbourhood. Excellent location, close to schools, transportation, shops and parks. The sellers are willing to include all furniture, TVs, wall decor, backyard furniture and BBQ - making this a truly move-in-ready opportunity for buyers.
MississaugaInvestor.ca
131 Black Hawk Way
Condo Townhouse · 4bd/3ba · ~1,300 sqft
$888,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.83%
Monthly Cash Flow
-$2,730/mo
Estimated Rent
$3,000/mo
Cash-on-Cash
-16.81%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,000 |
| Mortgage | −$4,087 |
| Property Tax | −$703 |
| Insurance | −$225 |
| Condo Fee | −$565 |
| Vacancy (5%) | −$150 |
| Cash Flow | -$2,730/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,000 |
| Vacancy (5%) | −$1,800 |
| Property Tax | −$8,436 |
| Insurance | −$2,700 |
| Condo Fee | −$6,780 |
| Annual NOI | $16,284 |
| Cap Rate | 1.83% |
Cash Required to Close
| Down Payment (20%) | $177,600 |
| Ontario Land Transfer Tax | $14,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $194,835 |
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.