18- 100 Coxwell Avenue, Toronto E01
Toronto E01
$945,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by PG DIRECT REALTY LTD.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
29
Price Drop
5%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,700/mo
Estimated from market price-to-rent ratios
Remarks
Visit REALTOR website for additional information. Stylish & Spacious 3-Bedroom Condo Townhouse with Private Rooftop Retreat. A rare find in the city: this modern townhouse offers the feel of a freehold home, with the convenience of condo living. Just 3 years old, it features a smart, efficient layout with 3 bedrooms, 3 full bathrooms, and solid white oak stairs that add architectural charm throughout. Flooded with natural light, the open-concept design flows seamlessly to a private rooftop terrace, perfect for relaxing or entertaining. Outfitted with composite decking and a built-in gas line for BBQs, its a true urban escape. Ideal for buyers looking for an alternative to a traditional home or smaller condo, this residence offers privacy, space, and style without the upkeep. Quiet, well-maintained, and walkable to transit and shops, this is city living redefined.
MississaugaInvestor.ca
18- 100 Coxwell Avenue
Condo Townhouse · 3bd/3ba · ~1,500 sqft
$945,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.29%
Monthly Cash Flow
-$3,337/mo
Estimated Rent
$2,700/mo
Cash-on-Cash
-19.31%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,700 |
| Mortgage | −$4,350 |
| Property Tax | −$748 |
| Insurance | −$225 |
| Condo Fee | −$579 |
| Vacancy (5%) | −$135 |
| Cash Flow | -$3,337/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$32,400 |
| Vacancy (5%) | −$1,620 |
| Property Tax | −$8,978 |
| Insurance | −$2,700 |
| Condo Fee | −$6,948 |
| Annual NOI | $12,154 |
| Cap Rate | 1.29% |
Cash Required to Close
| Down Payment (20%) | $189,000 |
| Ontario Land Transfer Tax | $15,375 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $207,375 |
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.