94- 371 Orton Park Road, Toronto E09
Toronto E09
$649,999
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 ACE REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
20
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,400/mo
Estimated from market price-to-rent ratios
Remarks
Bright & Spacious End-Unit Townhome - Feels Like a Semi-Detached Home! Don't miss this beautifully maintained 3-bedroom end-unit townhome in Toronto's desirable east end. Offering the feel of a semi-detached home, this bright corner unit features extra windows that fill the home with natural light and a finished walk-out basement leading to a backyard-perfect for relaxing, entertaining, or family enjoyment. Enjoy low maintenance fees and numerous recent updates, including freshly painted, modern light fixtures, an upgraded kitchen, and a renovated bathroom. Ideally located close to top-rated schools, shopping centers, parks, and scenic walking trails. Just minutes to U of T Scarborough, Centennial College, Scarborough Health Network, Highway 401, 24-hour TTC service, and a wide selection of plazas and major shopping malls. Approximately 1,100 sq. ft., this spacious corner unit with a spacious backyard offers exceptional value in a highly convenient location. A rare opportunity-don't miss your chance to call it home!
MississaugaInvestor.ca
94- 371 Orton Park Road
Condo Townhouse · 3bd/2ba · ~1,100 sqft
$649,999
Cash-Flow Report · August 4, 2026
Cap Rate
2.14%
Monthly Cash Flow
-$1,835/mo
Estimated Rent
$2,400/mo
Cash-on-Cash
-15.46%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,400 |
| Mortgage | −$2,992 |
| Property Tax | −$515 |
| Insurance | −$225 |
| Condo Fee | −$383 |
| Vacancy (5%) | −$120 |
| Cash Flow | -$1,835/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,800 |
| Vacancy (5%) | −$1,440 |
| Property Tax | −$6,175 |
| Insurance | −$2,700 |
| Condo Fee | −$4,596 |
| Annual NOI | $13,889 |
| Cap Rate | 2.14% |
Cash Required to Close
| Down Payment (20%) | $129,999.8 |
| Ontario Land Transfer Tax | $9,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $142,474.8 |
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.