1901- 1210 Radom Street, Pickering
Pickering
$442,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by COLDWELL BANKER REAL ESTATE PROFESSIONALS
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
36
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
***Welcome to this fully updated open concept kitchen with Island/ Granite Countertop, Stainless Steel Appliances. Featuring a large balcony with north exposure and plenty sunlight. Lots of Closets, . Well Maintained building with some recent improvement such as, All New Windows, Lobby, Hallway floors, Walls and very spacious and beautiful party room. Amenities include: Gym, Party/Conference room, Library, Laundry room and Underground Visitor Parking. Minutes away Hway 401, Go Station, Pickering Town Center and Beach and Board walk by Lake Ontario. A must see Unique ***Prime location***
MississaugaInvestor.ca
1901- 1210 Radom Street
Condo Apartment · 2bd/2ba · ~1,100 sqft
$442,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.59%
Monthly Cash Flow
-$1,449/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-17.98%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,034 |
| Property Tax | −$372 |
| Insurance | −$225 |
| Condo Fee | −$765 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$1,449/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$4,464 |
| Insurance | −$2,700 |
| Condo Fee | −$9,180 |
| Annual NOI | $7,026 |
| Cap Rate | 1.59% |
Cash Required to Close
| Down Payment (20%) | $88,400 |
| Ontario Land Transfer Tax | $5,315 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $96,715 |
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.