
105- 2351 Kennedy Road, Toronto E07
Toronto E07
$399,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE LANDMARK REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
2
Days on Market
15
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,500/mo
Estimated from market price-to-rent ratios
Remarks
Great Location! Great Opportunity! Excellent mixed-use residential & commercial property in a prime location at the busy intersection of Kennedy Road & Sheppard Avenue East. Offering approximately 1000 Sq Ft of combined residential & commercial space, this property features: Ground Floor Commercial Unit with excellent exposure facing Kennedy Road, ideal for a wide variety of businesses, including retail, pa, beauty salon, professional office, and many other permitted commercial uses. The commercial unit is currently leased to an established tenant, providing excellent rental income and immediate cash flow. Second Floor Residential Unit featuring a bright and spacious one bed room layout with a four piece bathroom. Perfect for owner occupancy or as an additional rental property to generate extra income. Fantastic location with walking distance to TTC, Agincourt Mall, the public library, restaurants, shopping, and many everyday amenities.Conveniently close toHighway 401, the DVP, and nearby golf courses, offering excellent accessibility throughout the GTA. Newer Hot Water Tank 2024, Newer Washer& Dryer 2024, Newer Dish Washer 2025, Newer Plumbing and Roof 2025.Whether you are an investor looking for a solid income producing property or an owner seeking the flexibility of both residential & commercial use , this is an outstanding opportunity you won't want to miss!!
MississaugaInvestor.ca
105- 2351 Kennedy Road
Condo Apartment · 1bd/2ba · ~1,100 sqft
$399,000
Cash-Flow Report · July 31, 2026
Cap Rate
-0.36%
Monthly Cash Flow
-$1,958/mo
Estimated Rent
$1,500/mo
Cash-on-Cash
-26.93%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,500 |
| Mortgage | −$1,837 |
| Property Tax | −$316 |
| Insurance | −$225 |
| Condo Fee | −$1,005 |
| Vacancy (5%) | −$75 |
| Cash Flow | -$1,958/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,000 |
| Vacancy (5%) | −$900 |
| Property Tax | −$3,791 |
| Insurance | −$2,700 |
| Condo Fee | −$12,060 |
| Annual NOI | $-1,451 |
| Cap Rate | -0.36% |
Cash Required to Close
| Down Payment (20%) | $79,800 |
| Ontario Land Transfer Tax | $4,460 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $87,260 |
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.