1421- 3 Greystone Walk Drive, Toronto E04
Toronto E04
$559,990
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by PREMIER MATRIX REALTY LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
15
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
Two Parking Spots Come With The Unit! A Complete Show Stopper! Stunning Two Bedroom Plus Den Corner Unit With Tons Of Natural Light And Panoramic Views. Renovated W Freshly Paint & Floorings & Kitchen Counter & Appliances & Cabinets In 2024. All Kitchen Appliances Are Under Warranty. New Blinds Installed. Very Spacious Layout Offers Over 1000 Sqft Living Space and Oversized Bedrooms With Large Closets. Conveniently Close To Schools, TTC And Go Trains, Parks, Groceries, And Much Much More. Amenities include 24/7 Gate House Security, Swimming Pool, Hot Tub, Sauna, Squash, Tennis Courts, Gym, Billiard Room, Party Room, and a Rooftop Garden. Hydro&Wate&Heating Included.
MississaugaInvestor.ca
1421- 3 Greystone Walk Drive
Condo Apartment · 3bd/2ba · ~1,100 sqft
$559,990
Cash-Flow Report · July 31, 2026
Cap Rate
0.99%
Monthly Cash Flow
-$2,118/mo
Estimated Rent
$2,300/mo
Cash-on-Cash
-20.72%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,300 |
| Mortgage | −$2,578 |
| Property Tax | −$443 |
| Insurance | −$225 |
| Condo Fee | −$1,057 |
| Vacancy (5%) | −$115 |
| Cash Flow | -$2,118/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,600 |
| Vacancy (5%) | −$1,380 |
| Property Tax | −$5,320 |
| Insurance | −$2,700 |
| Condo Fee | −$12,684 |
| Annual NOI | $5,516 |
| Cap Rate | 0.99% |
Cash Required to Close
| Down Payment (20%) | $111,998 |
| Ontario Land Transfer Tax | $7,675 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $122,673 |
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.