1011- 410 Mclevin Avenue, Toronto E11
Toronto E11
$509,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL CANADIAN REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
81
Price Drop
2%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,950/mo
Estimated from market price-to-rent ratios
Remarks
Nestled in a prime location, welcome to this bright and spacious 2 bedrooms and 2 bath situated in this iconic condo which features open concept kitchen with brand new laminate floor and interior trim throughout the unit. This well-designed layout offers fabulous amenities such as Gym, Indoor Swimming Pool, Sauna, Squash Room, Lawn Tennis Court, 24 hours on sight gated security, Party room which is ideal for big gatherings. Only 2 km away from the highway 401 and walking distance to Malvern Mall and other big Anchor stores such as No Frills, Shoppers Drug Mart, Pizza Pizza, Medical Center across the building. All Amenities ready for you to Enjoy!
MississaugaInvestor.ca
1011- 410 Mclevin Avenue
Condo Apartment · 2bd/2ba · ~1,100 sqft
$509,999
Cash-Flow Report · August 2, 2026
Cap Rate
0.98%
Monthly Cash Flow
-$1,930/mo
Estimated Rent
$1,950/mo
Cash-on-Cash
-20.74%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,950 |
| Mortgage | −$2,347 |
| Property Tax | −$404 |
| Insurance | −$225 |
| Condo Fee | −$806 |
| Vacancy (5%) | −$98 |
| Cash Flow | -$1,930/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$23,400 |
| Vacancy (5%) | −$1,170 |
| Property Tax | −$4,845 |
| Insurance | −$2,700 |
| Condo Fee | −$9,672 |
| Annual NOI | $5,013 |
| Cap Rate | 0.98% |
Cash Required to Close
| Down Payment (20%) | $101,999.8 |
| Ontario Land Transfer Tax | $6,675 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $111,674.8 |
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.