811- 180 Markham Road, Toronto E08
Toronto E08
$429,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REALTY ASSOCIATES INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
133
Price Drop
10%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,200/mo
Estimated from market price-to-rent ratios
Remarks
This Exceptionally Spacious 3-Bedroom, 2-Bathroom Condo Boasts A Renovated Kitchen Featuring Stainless Steel Appliances and Grantie Countertops. The Bathrooms The Update Are Update. The Unit, Which Has Been Meticulously Maintained Throughout. The Building Offers Fantastic Amenities, Including A Gym, Outdoor Pool, Recreation Room, Providing Convenience A. With Utilities Such As Heat, Hydro, Cable Tv and Water Included, Your Living Experience Is Both Hassle-Free and Cost-Effective. Underground Parking and Easy Access To Public Transit Make Commuting Effortless, While Nearby Schools Are Perfect For Families. This Property Is An Ideal Choice For First-Time Homebuyers Or Investors Seeking A Prime Opportunity.
MississaugaInvestor.ca
811- 180 Markham Road
Condo Apartment · 3bd/2ba · ~1,300 sqft
$429,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.55%
Monthly Cash Flow
-$1,425/mo
Estimated Rent
$2,200/mo
Cash-on-Cash
-18.18%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,200 |
| Mortgage | −$1,979 |
| Property Tax | −$340 |
| Insurance | −$225 |
| Condo Fee | −$971 |
| Vacancy (5%) | −$110 |
| Cash Flow | -$1,425/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$26,400 |
| Vacancy (5%) | −$1,320 |
| Property Tax | −$4,084 |
| Insurance | −$2,700 |
| Condo Fee | −$11,652 |
| Annual NOI | $6,644 |
| Cap Rate | 1.55% |
Cash Required to Close
| Down Payment (20%) | $85,980 |
| Ontario Land Transfer Tax | $5,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $94,053 |
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.