24- 1100 Begley Street, Pickering
Pickering
$789,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by Morbeck Group Realty Inc.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,750/mo
Estimated from market price-to-rent ratios
Remarks
Beautifully Updated Townhome In Sought-After Canoe Landing, Backing Onto The Scenic Frenchman's Bay Boardwalk. Bright Open-Concept Design Featuring A Renovated Kitchen With Quartz Countertops, Centre Island And Walk-Out To Balcony. Spacious Living And Dining Area With Cozy Fireplace And Modern Glass Railings. Primary And Second Bedrooms On The Upper Level. Versatile Main Floor Third Bedroom With 3-Piece Bath And Separate Entrance, Ideal For Guests, Home Office Or Extended Family. Minutes To Pickering GO Station, Hwy 401, Parks, Marina, Waterfront Trails, Shopping, Restaurants And Pickering Casino Resort. A Rare Opportunity To Enjoy Lakeside Living With Excellent Commuter Access.
MississaugaInvestor.ca
24- 1100 Begley Street
Condo Townhouse · 3bd/2ba · ~1,700 sqft
$789,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.76%
Monthly Cash Flow
-$2,472/mo
Estimated Rent
$2,750/mo
Cash-on-Cash
-17.14%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,750 |
| Mortgage | −$3,632 |
| Property Tax | −$664 |
| Insurance | −$225 |
| Condo Fee | −$563 |
| Vacancy (5%) | −$138 |
| Cash Flow | -$2,472/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,000 |
| Vacancy (5%) | −$1,650 |
| Property Tax | −$7,969 |
| Insurance | −$2,700 |
| Condo Fee | −$6,756 |
| Annual NOI | $13,925 |
| Cap Rate | 1.76% |
Cash Required to Close
| Down Payment (20%) | $157,800 |
| Ontario Land Transfer Tax | $12,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $173,055 |
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.