12- 25 Priya Lane, Toronto E11
Toronto E11
$599,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by OWN IT REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
3
Days on Market
65
Price Drop
8%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Don't miss this opportunity to own this Condo Townhouse in a Prime Location! This bright and modern 2-bedroom home features a functional open-concept layout, a stylish kitchen with stainless-steel appliances, and convenient ensuite laundry. Enjoy low-maintenance urban living with a private balcony and rooftop terrace, perfect for relaxing or entertaining with stunning views of the sunset.Ideally located close to schools, parks, shopping, and public transit, with transit right at your doorstep. Just minutes to Highway 401, University of Toronto, and Centennial College, making this property an excellent choice for first-time buyers, professionals, and investors.Includes one owned underground parking.
MississaugaInvestor.ca
12- 25 Priya Lane
Condo Townhouse · 2bd/3ba · ~1,300 sqft
$599,000
Cash-Flow Report · July 31, 2026
Cap Rate
2%
Monthly Cash Flow
-$1,758/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-16.07%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,757 |
| Property Tax | −$474 |
| Insurance | −$225 |
| Condo Fee | −$249 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$1,758/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,691 |
| Insurance | −$2,700 |
| Condo Fee | −$2,988 |
| Annual NOI | $11,991 |
| Cap Rate | 2% |
Cash Required to Close
| Down Payment (20%) | $119,800 |
| Ontario Land Transfer Tax | $8,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,255 |
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.