PH3803- 50 Brian Harrison Way, Toronto E09
Toronto E09
$468,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 KING`S QUAY REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,200/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully renovated penthouse offering 2+1 bedrooms and 2 full bathrooms in the heart of Scarborough. This brand-new flipped condo showcases quality finishes and modern upgrades throughout. Freshly painted and featuring new luxury vinyl flooring, the bright, open-concept layout is both stylish and functional. The contemporary kitchen has been completely refreshed with solid wood cabinetry, new countertops, and a newer range hood, providing both elegance and practicality. Both bathrooms have been tastefully updated with new vanities, mirrors, and light fixtures, creating a clean, modern feel. Additional updates include a newer washer and dryer for added convenience. The spacious den offers flexibility as a home office, study, or guest room. Situated in a highly desirable location with easy access to Scarborough Town Centre, TTC, Highway 401, parks, schools, and everyday amenities, this move-in-ready penthouse presents an exceptional opportunity for homeowners and investors alike.
MississaugaInvestor.ca
PH3803- 50 Brian Harrison Way
Condo Apartment · 3bd/2ba · ~950 sqft
$468,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.24%
Monthly Cash Flow
-$1,670/mo
Estimated Rent
$2,200/mo
Cash-on-Cash
-19.56%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,200 |
| Mortgage | −$2,154 |
| Property Tax | −$371 |
| Insurance | −$225 |
| Condo Fee | −$1,010 |
| Vacancy (5%) | −$110 |
| Cash Flow | -$1,670/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$26,400 |
| Vacancy (5%) | −$1,320 |
| Property Tax | −$4,446 |
| Insurance | −$2,700 |
| Condo Fee | −$12,120 |
| Annual NOI | $5,814 |
| Cap Rate | 1.24% |
Cash Required to Close
| Down Payment (20%) | $93,600 |
| Ontario Land Transfer Tax | $5,835 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $102,435 |
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.