21- 145 Tapscott Road, Toronto E11
Toronto E11
$450,000
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 COMMUNITY REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
1
Days on Market
36
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,900/mo
Estimated from market price-to-rent ratios
Remarks
Step into this stunning 2-bedroom stacked condo townhouse in the highly desirable Presto Towns community. This bright, spacious home features a sleek open-concept layout. Perfectly situated in a highly connected and central location. Enjoy close proximity to schools, parks, shopping, and public transit right at your doorstep. A short drive brings you to Highway 401, the University of Toronto, and Centennial College, making this an ideal spot for commuters and students alike. Inside, you'll find two bright and spacious bedrooms, complete with in-suite laundry for added convenience. The open-concept living room, kitchen features granite countertops. and stainless steel appliances, creating a modern and inviting space for everyday living. Experience urban living at its finest, enhanced by low-maintenance amenities, EV charging stations, a park, and your own private sunken patio-perfect for relaxing or entertaining. This unit also includes one owned underground parking space.
MississaugaInvestor.ca
21- 145 Tapscott Road
Condo Townhouse · 2bd/1ba · ~750 sqft
$450,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.58%
Monthly Cash Flow
-$1,103/mo
Estimated Rent
$1,900/mo
Cash-on-Cash
-13.44%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,900 |
| Mortgage | −$2,071 |
| Property Tax | −$356 |
| Insurance | −$225 |
| Condo Fee | −$256 |
| Vacancy (5%) | −$95 |
| Cash Flow | -$1,103/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,800 |
| Vacancy (5%) | −$1,140 |
| Property Tax | −$4,275 |
| Insurance | −$2,700 |
| Condo Fee | −$3,072 |
| Annual NOI | $11,613 |
| Cap Rate | 2.58% |
Cash Required to Close
| Down Payment (20%) | $90,000 |
| Ontario Land Transfer Tax | $5,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $98,475 |
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.