301- 1010 Dundas Street, Whitby
Whitby
$405,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by Keller Williams Energy Real Estate
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,600/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 1010 Dundas Street East, Unit 301, a bright 1 bedroom condo in Whitby's Pringle Creek neighbourhood. This unit features an open concept layout, kitchen with centre island and stainless steel appliances, in suite laundry, and a private balcony. The spacious bedroom provides a comfortable retreat, while an owned basement locker and TWO OWNED surface parking spaces add exceptional convenience.Enjoy excellent building amenities including a fitness centre, concierge service, outdoor children's play area, party room, social lounge, and yoga studio. Elevator access adds further convenience.Ideally located close to shopping, restaurants, parks, schools, public transit, and everyday amenities, with easy access to Dundas Street, Highways 401, 407 and 412, and Whitby GO Station.
MississaugaInvestor.ca
301- 1010 Dundas Street
Condo Apartment · 1bd/1ba · ~550 sqft
$405,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.52%
Monthly Cash Flow
-$1,351/mo
Estimated Rent
$1,600/mo
Cash-on-Cash
-18.3%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,600 |
| Mortgage | −$1,864 |
| Property Tax | −$361 |
| Insurance | −$225 |
| Condo Fee | −$421 |
| Vacancy (5%) | −$80 |
| Cash Flow | -$1,351/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$19,200 |
| Vacancy (5%) | −$960 |
| Property Tax | −$4,334 |
| Insurance | −$2,700 |
| Condo Fee | −$5,052 |
| Annual NOI | $6,154 |
| Cap Rate | 1.52% |
Cash Required to Close
| Down Payment (20%) | $81,000 |
| Ontario Land Transfer Tax | $4,575 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $88,575 |
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.