907- 1250 Bridletowne Circle, Toronto E05
Toronto E05
$495,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX REALTRON SMART CHOICE TEAM
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
14
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,250/mo
Estimated from market price-to-rent ratios
Remarks
LOCATION! LOCATION! LOCATION! Welcome To This Bright And Spacious 3 Bedroom, 2 Washroom Condo Offering Comfort, Functionality And Convenience In A Highly Desirable Neighbourhood. This Well Laid Out Suite Features A Generous Living And Dining Area Filled With Natural Light, An Eat In Kitchen, Spacious Bedrooms, And A Huge Open Balcony With Beautiful Unobstructed Views, Perfect For Morning Coffee, Evening Relaxation Or Entertaining. Ideal For First Time Buyers, Growing Families, Downsizers Or Investors Looking For A Practical Home In A Connected Location. Enjoy Excellent Building Amenities And Everyday Convenience Right At Your Doorstep. Steps To TTC With Express Service To Finch Station And Scarborough Town Centre, Making Commuting Easy. Bridletowne Shopping Centre Is Just A Short 3 Minute Walk Away, With Grocery, Shops, Clinics, Restaurants, Schools, Parks And Community Amenities Nearby. Includes Fridge, Stove And A/C Unit. A Fantastic Opportunity To Own A Spacious 3 Bedroom Condo In A Prime Location. Don't Look Any Further!
MississaugaInvestor.ca
907- 1250 Bridletowne Circle
Condo Apartment · 3bd/2ba · ~1,100 sqft
$495,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.15%
Monthly Cash Flow
-$1,805/mo
Estimated Rent
$2,250/mo
Cash-on-Cash
-19.99%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,250 |
| Mortgage | −$2,278 |
| Property Tax | −$392 |
| Insurance | −$225 |
| Condo Fee | −$1,047 |
| Vacancy (5%) | −$113 |
| Cash Flow | -$1,805/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,000 |
| Vacancy (5%) | −$1,350 |
| Property Tax | −$4,703 |
| Insurance | −$2,700 |
| Condo Fee | −$12,564 |
| Annual NOI | $5,683 |
| Cap Rate | 1.15% |
Cash Required to Close
| Down Payment (20%) | $99,000 |
| Ontario Land Transfer Tax | $6,375 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $108,375 |
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.