14- 1475 O'Connor Drive, Toronto E03
Toronto E03
$679,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by EXP REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
3
Days on Market
1
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 modern, stylish living at 1475 O'Connor Drive, Unit 14! Bright and airy with 9' ceilings and energy-efficient windows, this exceptional residence features a stunning kitchen with modern appliances and a stainless steel sink, a spa-inspired bathroom with a rain-style shower, plus the convenience of a private main-level patio. Best of all, the home comes packed with over $10,000+ in builder upgrades, including extra lighting in the living area, a frameless glass shower enclosure, vinyl flooring throughout, a tile brick pattern backsplash in the kitchen, and more!
MississaugaInvestor.ca
14- 1475 O'Connor Drive
Condo Townhouse · 2bd/3ba · ~950 sqft
$679,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.56%
Monthly Cash Flow
-$2,245/mo
Estimated Rent
$2,150/mo
Cash-on-Cash
-18.07%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,150 |
| Mortgage | −$3,129 |
| Property Tax | −$538 |
| Insurance | −$225 |
| Condo Fee | −$395 |
| Vacancy (5%) | −$108 |
| Cash Flow | -$2,245/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,800 |
| Vacancy (5%) | −$1,290 |
| Property Tax | −$6,459 |
| Insurance | −$2,700 |
| Condo Fee | −$4,740 |
| Annual NOI | $10,611 |
| Cap Rate | 1.56% |
Cash Required to Close
| Down Payment (20%) | $135,980 |
| Ontario Land Transfer Tax | $10,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $149,053 |
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.