1511- 185 Bonis Avenue, Toronto E05
Toronto E05
$518,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUPERSTARS REALTY LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
9
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
Welcome to this Bright and spacious 2 bedroom + den suite, offering 2 full bathrooms and approximately 858 sq. ft. living space with 1 parking and 1 locker included. One of the most efficient and desirable open concept layouts in the building, 9 ft ceilings and unobstructed northwest city views, filling home with natural light. Functional den provides the perfect setting for a home office or study area. Modern kitchen with granite countertops and stainless steel appliances. Laminate flooring throughout, generously sized primary bedroom includes a 3 piece ensuite and large closet space. Enjoy access to premium amenities including 24 hour concierge service, indoor pool, sauna, gym, rooftop garden, party rooms, BBQ courtyard lounge, guest suites, and more. Ideally located just steps to Agincourt GO Station, TTC, Agincourt Mall, restaurants, supermarkets, library, schools, and a nearby golf course, with a quick access to Highway 401. Come experience the urban living in one of Scarborough's most convenient and connected communities.
MississaugaInvestor.ca
1511- 185 Bonis Avenue
Condo Apartment · 3bd/2ba · ~850 sqft
$518,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.72%
Monthly Cash Flow
-$1,641/mo
Estimated Rent
$2,300/mo
Cash-on-Cash
-17.36%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,300 |
| Mortgage | −$2,384 |
| Property Tax | −$410 |
| Insurance | −$225 |
| Condo Fee | −$807 |
| Vacancy (5%) | −$115 |
| Cash Flow | -$1,641/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,600 |
| Vacancy (5%) | −$1,380 |
| Property Tax | −$4,921 |
| Insurance | −$2,700 |
| Condo Fee | −$9,684 |
| Annual NOI | $8,915 |
| Cap Rate | 1.72% |
Cash Required to Close
| Down Payment (20%) | $103,600 |
| Ontario Land Transfer Tax | $6,835 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $113,435 |
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.