27- 15 Eaton Park Lane, Toronto E05
Toronto E05
$599,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BAY STREET GROUP INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
3
Days on Market
7
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Beautifully updated and move-in ready townhouse featuring newly upgraded flooring throughout, fresh paint, smooth ceilings with pot lights, and an elegant hardwood staircase with modern metal picket railings. The functional and spacious layout is filled with abundant natural light, creating a warm and inviting atmosphere.Enjoy private balconies on every level, providing the perfect space to relax or entertain. Ideally located just minutes from Costco, Scarborough Town Centre, Bridlewood Mall, restaurants, parks, schools, TTC, and Highway 401&404, this home offers exceptional convenience for everyday living.An outstanding opportunity for first-time home buyers, growing families, or savvy investors looking for a turnkey property in a highly desirable location.Must See!
MississaugaInvestor.ca
27- 15 Eaton Park Lane
Condo Townhouse · 2bd/3ba · ~1,300 sqft
$599,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.03%
Monthly Cash Flow
-$1,743/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-15.94%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,757 |
| Property Tax | −$474 |
| Insurance | −$225 |
| Condo Fee | −$234 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$1,743/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,691 |
| Insurance | −$2,700 |
| Condo Fee | −$2,808 |
| Annual NOI | $12,171 |
| Cap Rate | 2.03% |
Cash Required to Close
| Down Payment (20%) | $119,800 |
| Ontario Land Transfer Tax | $8,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,255 |
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.