1210- 2635 William Jackson Drive, Pickering
Pickering
$519,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by DAN PLOWMAN TEAM REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,100/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To Unit #1210, 2635 William Jackson Dr, Pickering - A Beautifully Maintained Stacked Condo Townhouse Proudly Offered By Its Original Owners. This Stylish 2-Bedroom, 1-Washroom Home Offers A Functional And Comfortable Layout Perfect For First-Time Buyers Or Downsizers. Step Inside To Discover A Bright And Thoughtfully Designed Living Space Featuring Carpet-Free Flooring Throughout For A Clean, Modern Feel And Easy Maintenance. The Open-Concept Layout Seamlessly Connects The Living And Dining Areas, Creating An Ideal Space For Everyday Living And Entertaining. The Well-Appointed Bedrooms Provide Comfort And Versatility, While The Primary Bedroom Offers The Added Luxury Of A Private Balcony - The Perfect Spot To Enjoy Your Morning Coffee Or Unwind At The End Of The Day. Complete With 1 Parking Space And An Owned Locker For Additional Storage, This Home Combines Convenience With Low-Maintenance Living In A Desirable Pickering Community Close To Parks, Schools, Shopping, Transit, And Major Highways. Don't Miss This Opportunity To Own A Lovingly Cared-For Home In A Sought-After Location.
MississaugaInvestor.ca
1210- 2635 William Jackson Drive
Condo Townhouse · 2bd/1ba · ~850 sqft
$519,900
Cash-Flow Report · August 1, 2026
Cap Rate
2.3%
Monthly Cash Flow
-$1,398/mo
Estimated Rent
$2,100/mo
Cash-on-Cash
-14.73%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,100 |
| Mortgage | −$2,393 |
| Property Tax | −$438 |
| Insurance | −$225 |
| Condo Fee | −$337 |
| Vacancy (5%) | −$105 |
| Cash Flow | -$1,398/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,200 |
| Vacancy (5%) | −$1,260 |
| Property Tax | −$5,251 |
| Insurance | −$2,700 |
| Condo Fee | −$4,044 |
| Annual NOI | $11,945 |
| Cap Rate | 2.3% |
Cash Required to Close
| Down Payment (20%) | $103,980 |
| Ontario Land Transfer Tax | $6,873 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $113,853 |
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.