17- 1051 Sandhurst Circle, Toronto E07
Toronto E07
$635,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KELLER WILLIAMS ADVANTAGE REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
2
Days on Market
15
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,700/mo
Estimated from market price-to-rent ratios
Remarks
Beautifully maintained 3+1 bedroom condo townhouse in a family-friendly community near McCowan & Finch. Renovated Fall 2017. Windows 2022. Roof 2024. Furnace 2026. Spacious layout with bright living & dining areas, ideal for comfortable family living. Renovated basement features a large rec room & separate bedroom area. Convenient location close to schools, parks, TTC, shopping & all amenities. A great opportunity to own in a well-managed complex in a prime Scarborough neighbourhood.
MississaugaInvestor.ca
17- 1051 Sandhurst Circle
Condo Townhouse · 4bd/2ba · ~1,300 sqft
$635,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.31%
Monthly Cash Flow
-$1,702/mo
Estimated Rent
$2,700/mo
Cash-on-Cash
-14.68%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,700 |
| Mortgage | −$2,923 |
| Property Tax | −$503 |
| Insurance | −$225 |
| Condo Fee | −$616 |
| Vacancy (5%) | −$135 |
| Cash Flow | -$1,702/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$32,400 |
| Vacancy (5%) | −$1,620 |
| Property Tax | −$6,033 |
| Insurance | −$2,700 |
| Condo Fee | −$7,392 |
| Annual NOI | $14,655 |
| Cap Rate | 2.31% |
Cash Required to Close
| Down Payment (20%) | $127,000 |
| Ontario Land Transfer Tax | $9,175 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $139,175 |
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.