
29- 42 Pinery Trail, Toronto E11
Toronto E11
$399,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE IGNITE REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,150/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully maintained and move-in-ready 3-bedroom, 2-bathroom townhouse, offering the perfect combination of comfort, style, privacy, and convenience in a family-friendly neighbourhood. Ideal for first-time buyers, young families, or investors, this inviting home features over 1,000 sq. ft. of bright and functional living space, along with one dedicated surface parking space. Step inside to a sun-filled, open-concept living and dining area featuring large windows and a walkout to your private balcony. One of the home's standout features is its beautiful balcony view overlooking mature trees and peaceful green space. With no house directly behind the unit, you can enjoy greater privacy, an open outlook, and scenic greenery throughout the seasons. Whether you are enjoying your morning coffee, relaxing on a summer evening, or admiring the changing fall colours, this private outdoor space provides a quiet escape from the city. The kitchen features brand-new stainless steel appliances. Upstairs, you'll find three spacious bedrooms with excellent closet space and two well-maintained bathrooms, providing a practical and comfortable layout for family living. The community also features landscaped grounds, walking paths, mature greenery, and a children's playground, creating an inviting outdoor environment for residents and families to enjoy. Conveniently located near Centennial College, the University of Toronto Scarborough Campus, Scarborough Town Centre, public transit, shopping, restaurants, parks, and everyday amenities. Families will also appreciate being close to schools including Tom Longboat Jr. Public School, Lester B. Pearson Collegiate Institute, Malvern Junior Public School, and Sacred Heart Catholic School.
MississaugaInvestor.ca
29- 42 Pinery Trail
Condo Townhouse · 3bd/2ba · ~1,100 sqft
$399,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.99%
Monthly Cash Flow
-$847/mo
Estimated Rent
$2,150/mo
Cash-on-Cash
-11.62%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,150 |
| Mortgage | −$1,841 |
| Property Tax | −$317 |
| Insurance | −$225 |
| Condo Fee | −$506 |
| Vacancy (5%) | −$108 |
| Cash Flow | -$847/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,800 |
| Vacancy (5%) | −$1,290 |
| Property Tax | −$3,799 |
| Insurance | −$2,700 |
| Condo Fee | −$6,072 |
| Annual NOI | $11,939 |
| Cap Rate | 2.99% |
Cash Required to Close
| Down Payment (20%) | $79,980 |
| Ontario Land Transfer Tax | $4,474 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $87,454 |
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.