1033- 26 Gibbs Road, Toronto W08
Toronto W08
$408,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REALTY 7 LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
52
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,550/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to Unit 1033 at 26 Gibbs Rd, Park Terraces at Valhalla Town Square! Don't miss this opportunity to own a stylish 1-bedroom, 1-bathroom condo with 1 parking spot, located in a boutique 10-storey building. Featuring a thoughtfully designed open-concept layout with sleek laminate floors and stainless steel appliances, this unit seamlessly combines modern finishes with functional design. Ideally located near Kipling and Islington subway stations and with easy access to Hwy 427, QEW, and Hwy 401, commuting in and out of the city is a breeze.
MississaugaInvestor.ca
1033- 26 Gibbs Road
Condo Apartment · 1bd/1ba · ~250 sqft
$408,000
Cash-Flow Report · August 2, 2026
Cap Rate
1.35%
Monthly Cash Flow
-$1,420/mo
Estimated Rent
$1,550/mo
Cash-on-Cash
-19.1%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,550 |
| Mortgage | −$1,878 |
| Property Tax | −$323 |
| Insurance | −$225 |
| Condo Fee | −$466 |
| Vacancy (5%) | −$78 |
| Cash Flow | -$1,420/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,600 |
| Vacancy (5%) | −$930 |
| Property Tax | −$3,876 |
| Insurance | −$2,700 |
| Condo Fee | −$5,592 |
| Annual NOI | $5,502 |
| Cap Rate | 1.35% |
Cash Required to Close
| Down Payment (20%) | $81,600 |
| Ontario Land Transfer Tax | $4,635 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $89,235 |
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.