1106- 1 Reidmount Avenue, Toronto E07
Toronto E07
$575,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by JDL REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
4
Bathrooms
2
Days on Market
7
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,650/mo
Estimated from market price-to-rent ratios
Remarks
Spacious, Supper-Sized rooms 3 bedrooms+den+walkin closet (Approx 1,800 sqft), many large-size closets. Two four pieces washrooms (one in master bed room) with extra-dressup room. Very quiet Condo Building with one underground parking space (remote control). Kitchen with extra large eating area. Separate Dining room. Very large Laundry Room. An Excellent living space for any family. Just Steps away from Go Station and TTC. Close to all amenities, Agincourt Mall, & Community, Wal-Mart, Nofrills shopping. Easy Access to Hwy 401. 404 & DVP. CONDO FEE INCLUDED TV CABLE and INTERNET
MississaugaInvestor.ca
1106- 1 Reidmount Avenue
Condo Apartment · 4bd/2ba · ~1,700 sqft
$575,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.28%
Monthly Cash Flow
-$2,035/mo
Estimated Rent
$2,650/mo
Cash-on-Cash
-19.38%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,650 |
| Mortgage | −$2,647 |
| Property Tax | −$455 |
| Insurance | −$225 |
| Condo Fee | −$1,225 |
| Vacancy (5%) | −$133 |
| Cash Flow | -$2,035/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,800 |
| Vacancy (5%) | −$1,590 |
| Property Tax | −$5,463 |
| Insurance | −$2,700 |
| Condo Fee | −$14,700 |
| Annual NOI | $7,347 |
| Cap Rate | 1.28% |
Cash Required to Close
| Down Payment (20%) | $115,000 |
| Ontario Land Transfer Tax | $7,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $125,975 |
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.