402- 50 Lotherton Pathway, Toronto W04
Toronto W04
$399,000
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 Apartment
Bedrooms
4
Bathrooms
1
Days on Market
66
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,450/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To This Spacious 4-Bedroom Condo Apartment Offering Exceptional Value In A Highly Convenient Location *This Bright Unit Features A Large Open-Concept Living And Dining Area With Oversized Windows Bringing In Plenty Of Natural Light *The Updated Kitchen Boasts Modern Cabinetry And Backsplash, While The Renovated Bathroom Adds A Fresh Touch. Enjoy The Convenience Of Ensuite Laundry And Ensuite Locker *Well-Maintained Building With Fantastic Amenities Including Indoor/Outdoor Pool, Tennis And Basketball Courts *Unbeatable Location Close To Upcoming Eglinton/Caledonia Subway, Major Malls, Shopping, Schools, And TTC At Your Doorstep-Perfect For Families Or Investors Alike!
MississaugaInvestor.ca
402- 50 Lotherton Pathway
Condo Apartment · 4bd/1ba · ~850 sqft
$399,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.63%
Monthly Cash Flow
-$963/mo
Estimated Rent
$2,450/mo
Cash-on-Cash
-13.24%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,450 |
| Mortgage | −$1,837 |
| Property Tax | −$316 |
| Insurance | −$225 |
| Condo Fee | −$912 |
| Vacancy (5%) | −$123 |
| Cash Flow | -$963/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$29,400 |
| Vacancy (5%) | −$1,470 |
| Property Tax | −$3,791 |
| Insurance | −$2,700 |
| Condo Fee | −$10,944 |
| Annual NOI | $10,495 |
| Cap Rate | 2.63% |
Cash Required to Close
| Down Payment (20%) | $79,800 |
| Ontario Land Transfer Tax | $4,460 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $87,260 |
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.