1701- 3050 Ellesmere Road, Toronto E09
Toronto E09
$369,900
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 REALTRON REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
61
Price Drop
12%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,800/mo
Estimated from market price-to-rent ratios
Remarks
**2 Parking Spots+4 Lockers**!!! Excellent Unobstructed South East View From The 17th Floor, Top To Bottom Renovations With Excellent Finishes And Comfort. Big Size Den With Large Window Has Been Renovated Into Second Bedroom. Perfectly Located Within Walking Distance to the University of Toronto Scarborough, Centennial College, Panam Sports Centre, Centenary Hospital. The master bedroom comes equipped with an Ensuite Bath and Walk-in Closet. The ensuite laundry adds convenience, while the meticulously maintained interior reflects the care of the current owner. Mapledale Condos is a haven of luxury, offering a full suite of amenities including a 24-hour concierge, indoor pool, full gym, sauna, tennis court, party room, and recreation room. Plus, all utilities are covered by the maintenance fee, ensuring a worry-free lifestyle. With the TTC right at your doorstep, quick access to Hwy 401, and a vibrant neighbourhood full of shopping, dining, and parks, this location is unbeatable.
MississaugaInvestor.ca
1701- 3050 Ellesmere Road
Condo Apartment · 2bd/2ba · ~950 sqft
$369,900
Cash-Flow Report · July 31, 2026
Cap Rate
0.66%
Monthly Cash Flow
-$1,499/mo
Estimated Rent
$1,800/mo
Cash-on-Cash
-22.21%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,800 |
| Mortgage | −$1,703 |
| Property Tax | −$293 |
| Insurance | −$225 |
| Condo Fee | −$988 |
| Vacancy (5%) | −$90 |
| Cash Flow | -$1,499/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$21,600 |
| Vacancy (5%) | −$1,080 |
| Property Tax | −$3,514 |
| Insurance | −$2,700 |
| Condo Fee | −$11,856 |
| Annual NOI | $2,450 |
| Cap Rate | 0.66% |
Cash Required to Close
| Down Payment (20%) | $73,980 |
| Ontario Land Transfer Tax | $4,024 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $81,004 |
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.