1910- 121 Ling Road, Toronto E10
Toronto E10
$359,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 LEADING EDGE REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
31
Price Drop
10%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,800/mo
Estimated from market price-to-rent ratios
Remarks
**JUST REDUCED, $70,000 MORE ** same own for 29 years!! Redesign to your own taste...*** OPPORTUNITY KNOCKS!! *** A diamond in the rough! Excellent opportunity to have lake views and stunning cityscape in your own private penthouse! Immediate possession available!,,,,, Wonderful layout with spacious Balcony,,,,, Ensuite laundry,,,,, underground owned parking space,,,,, and private locker.,,,,, Exercise room, pool, tennis courts, party/recreation rooms, BBQ areas, library, security guard, pet's allowed!,,,,, park, public transit nearby! Fantastic location close to public transit, shopping, school's and 401 highway.
MississaugaInvestor.ca
1910- 121 Ling Road
Condo Apartment · 2bd/2ba · ~1,100 sqft
$359,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.14%
Monthly Cash Flow
-$1,314/mo
Estimated Rent
$1,800/mo
Cash-on-Cash
-20%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,800 |
| Mortgage | −$1,657 |
| Property Tax | −$285 |
| Insurance | −$225 |
| Condo Fee | −$857 |
| Vacancy (5%) | −$90 |
| Cash Flow | -$1,314/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$21,600 |
| Vacancy (5%) | −$1,080 |
| Property Tax | −$3,419 |
| Insurance | −$2,700 |
| Condo Fee | −$10,284 |
| Annual NOI | $4,117 |
| Cap Rate | 1.14% |
Cash Required to Close
| Down Payment (20%) | $71,980 |
| Ontario Land Transfer Tax | $3,874 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $78,854 |
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.