165 Tapscott Road, Toronto E11
Toronto E11
$549,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX COMMUNITY REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
2
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,000/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to Unit 20, a modern townhome in the desirable Malvern community near Tapscott Rd and McLevin Ave. This thoughtfully designed home features a bright open-concept living and dining area, a contemporary kitchen with stainless steel appliances, and two comfortable bedrooms. Includes one designated parking space and bicycle parking. Conveniently located near shopping, parks, schools, public transit, University of Toronto Scarborough, and Centennial College. A wonderful opportunity for buyers looking for modern living, convenience, and great outdoor space.
MississaugaInvestor.ca
165 Tapscott Road
Condo Townhouse · 2bd/2ba · ~1,300 sqft
$549,900
Cash-Flow Report · August 3, 2026
Cap Rate
2.22%
Monthly Cash Flow
-$1,514/mo
Estimated Rent
$2,000/mo
Cash-on-Cash
-15.08%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,000 |
| Mortgage | −$2,531 |
| Property Tax | −$435 |
| Insurance | −$225 |
| Condo Fee | −$223 |
| Vacancy (5%) | −$100 |
| Cash Flow | -$1,514/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,000 |
| Vacancy (5%) | −$1,200 |
| Property Tax | −$5,224 |
| Insurance | −$2,700 |
| Condo Fee | −$2,676 |
| Annual NOI | $12,200 |
| Cap Rate | 2.22% |
Cash Required to Close
| Down Payment (20%) | $109,980 |
| Ontario Land Transfer Tax | $7,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $120,453 |
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.