1001- 150 Alton Towers Circle, Toronto E07
Toronto E07
$469,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BAY STREET GROUP INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
15
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
Welcome to Optima on the Park! Don't miss this incredible opportunity to own a beautifully renovated, bright and spacious 2-bedroom, 2-bathroom condo in one of the area's most sought-after communities. This sun-filled suite features a highly desirable split-bedroom layout, expansive living and dining areas, large windows, ensuite laundry, and generously sized bedrooms. Tastefully updated throughout, this move-in-ready home offers both style and functionality. Enjoy resort-style amenities including an indoor swimming pool, sauna, fitness centre, tennis court, party room, and 24-hour security. Unbeatable location just steps to TTC, Milliken Park, shopping, supermarkets, schools, library, and community centre, with easy access to GO Transit, Pacific Mall, Markville Mall, Scarborough Town Centre, and Hwy 401. An exceptional opportunity for first-time home buyers, downsizers, and savvy investors alike!
MississaugaInvestor.ca
1001- 150 Alton Towers Circle
Condo Apartment · 2bd/2ba · ~950 sqft
$469,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.66%
Monthly Cash Flow
-$1,509/mo
Estimated Rent
$1,900/mo
Cash-on-Cash
-17.64%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,900 |
| Mortgage | −$2,159 |
| Property Tax | −$371 |
| Insurance | −$225 |
| Condo Fee | −$559 |
| Vacancy (5%) | −$95 |
| Cash Flow | -$1,509/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,800 |
| Vacancy (5%) | −$1,140 |
| Property Tax | −$4,456 |
| Insurance | −$2,700 |
| Condo Fee | −$6,708 |
| Annual NOI | $7,796 |
| Cap Rate | 1.66% |
Cash Required to Close
| Down Payment (20%) | $93,800 |
| Ontario Land Transfer Tax | $5,855 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $102,655 |
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.