405- 121 Trudelle Street, Toronto E08
Toronto E08
$349,900
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 METROPOLIS REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
38
Price Drop
5%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,800/mo
Estimated from market price-to-rent ratios
Remarks
Spacious condo unit in the heart of Scarborough. This bright and well-maintained unit features 2 bedrooms, 2 bathrooms, a large kitchen with ample cabinet space, and an ensuite laundry room. A great opportunity for first-time home buyers, investors, or downsizers. The all-inclusive maintenance fee covers cable TV, heat, hydro, water, building insurance, offering exceptional value and convenience. Located just minutes from schools, public transit, parks, hospitals, shopping, and many other amenities.
MississaugaInvestor.ca
405- 121 Trudelle Street
Condo Apartment · 2bd/2ba · ~1,100 sqft
$349,900
Cash-Flow Report · July 31, 2026
Cap Rate
0.27%
Monthly Cash Flow
-$1,531/mo
Estimated Rent
$1,800/mo
Cash-on-Cash
-23.95%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,800 |
| Mortgage | −$1,611 |
| Property Tax | −$277 |
| Insurance | −$225 |
| Condo Fee | −$1,128 |
| Vacancy (5%) | −$90 |
| Cash Flow | -$1,531/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$21,600 |
| Vacancy (5%) | −$1,080 |
| Property Tax | −$3,324 |
| Insurance | −$2,700 |
| Condo Fee | −$13,536 |
| Annual NOI | $960 |
| Cap Rate | 0.27% |
Cash Required to Close
| Down Payment (20%) | $69,980 |
| Ontario Land Transfer Tax | $3,724 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $76,704 |
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.