1615- 175 Bamburgh Circle, Toronto E05
Toronto E05
$560,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KW Living Realty
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
16
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,300/mo
Estimated from market price-to-rent ratios
Remarks
Monterey Condos built by prestige builder Tridel and managed by well known DEL management. Located at the Warden Steeles area. Within the desirable Dr. Norman Bethune Collegiate Institute boundary (top 13% of all Ontario schools). Steps to primary and secondary schools; TTC bus stop; glossaries and lots of different restaurants. At a high level on the 20/F, this unit offers panoramic view almost from all of the rooms. Over 1500 sq. ft. living space with condo fee at only $0.79 per sq. ft. which includes hydro, water and cable TV. This is a good choice for a small family looking for their starter home or for people who are looking for downsizing.
MississaugaInvestor.ca
1615- 175 Bamburgh Circle
Condo Apartment · 3bd/2ba · ~1,500 sqft
$560,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.65%
Monthly Cash Flow
-$2,275/mo
Estimated Rent
$2,300/mo
Cash-on-Cash
-22.25%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,300 |
| Mortgage | −$2,578 |
| Property Tax | −$443 |
| Insurance | −$225 |
| Condo Fee | −$1,214 |
| Vacancy (5%) | −$115 |
| Cash Flow | -$2,275/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,600 |
| Vacancy (5%) | −$1,380 |
| Property Tax | −$5,320 |
| Insurance | −$2,700 |
| Condo Fee | −$14,568 |
| Annual NOI | $3,632 |
| Cap Rate | 0.65% |
Cash Required to Close
| Down Payment (20%) | $112,000 |
| Ontario Land Transfer Tax | $7,675 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $122,675 |
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.