
109- 160 Flemington Road, Toronto W04
Toronto W04
$599,900
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 EXPERTS
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
52
Price Drop
8%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,350/mo
Estimated from market price-to-rent ratios
Remarks
Experience The Perfect Blend Of Space, Privacy, And Convenience In This Rare South-Facing 2-Bedroom Plus Den, 3-Bathroom, Two-Storey Condo Townhouse, Ideally Located Just Steps To Yorkdale Subway Station, Yorkdale Shopping Centre, GO Transit, Baycrest Park, And Major Highways. Offering Approximately 1,235 Sq. Ft. Of Thoughtfully Designed Living Space, This Unique Residence Features A Private Entrance, No Neighbours Above, And The Comfort And Feel Of Traditional Townhouse Living With The Ease Of Condominium Ownership. Perfect For Professionals, Couples, Growing Families, Or Investors Looking To Own In One Of Toronto's Most Connected Neighbourhoods, This Home Includes A Private Terrace, One Underground Parking Space, And One Locker. The Bright, Open-Concept Main Floor Showcases A Contemporary Kitchen With Granite Countertops, Stainless Steel Appliances, Pantry Storage, And A New LG Dishwasher (2026), Seamlessly Overlooking The Spacious Living And Dining Areas. Upstairs, The Versatile Den Provides Flexibility As A Home Office, Nursery, Guest Room, Or Potential Third Bedroom. The Monthly Maintenance Fee Offers Exceptional Value, Covering Water, Natural Gas, Heating, Building Insurance, Professional Property Management, Common Elements, Landscaping, And Snow Removal For Terrace Walkways, Providing Worry-Free Ownership And Predictable Monthly Expenses. Residents Also Enjoy Premium Amenities Including A Fully Equipped Fitness Centre, Guest Suites, Party And Meeting Rooms, And A Spacious Outdoor Terrace, Delivering An Exceptional Lifestyle Without The Added Cost Or Maintenance. With Transit, Shopping, Parks, Tennis Courts, Restaurants, And Everyday Conveniences Just Moments Away, This Is An Outstanding Opportunity To Own A Spacious Townhouse-Style Residence In One Of Toronto's Most Desirable And Accessible Communities.
MississaugaInvestor.ca
109- 160 Flemington Road
Condo Townhouse · 3bd/3ba · ~1,300 sqft
$599,900
Cash-Flow Report · August 1, 2026
Cap Rate
0.79%
Monthly Cash Flow
-$2,365/mo
Estimated Rent
$2,350/mo
Cash-on-Cash
-21.59%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,350 |
| Mortgage | −$2,761 |
| Property Tax | −$475 |
| Insurance | −$225 |
| Condo Fee | −$1,136 |
| Vacancy (5%) | −$118 |
| Cash Flow | -$2,365/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,200 |
| Vacancy (5%) | −$1,410 |
| Property Tax | −$5,699 |
| Insurance | −$2,700 |
| Condo Fee | −$13,632 |
| Annual NOI | $4,759 |
| Cap Rate | 0.79% |
Cash Required to Close
| Down Payment (20%) | $119,980 |
| Ontario Land Transfer Tax | $8,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,453 |
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.