507- 236 Albion Road, Toronto W10
Toronto W10
$399,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REAL ESTATE ADVISORS INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
47
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,850/mo
Estimated from market price-to-rent ratios
Remarks
***Beautifully Renovated 2-bedroom Suite*** Offering generous living space and contemporary finishes throughout. Features a Redesigned kitchen with New Cabinets & Quartz Counter, Backsplash, Lightning, Brand New Stainless Steels Appliances, Renovated Bathroom with New Vanity & Quartz Top. New Flooring & Baseboard Throughout, and Fresh Decor. Amazing view of Golf Course and Treetop Views from the private balcony. Conveniently situated close to Major Highways 400, 401, 409, 427. Steps to TTC, Schools, Shopping. This is a must see unit.
MississaugaInvestor.ca
507- 236 Albion Road
Condo Apartment · 2bd/1ba · ~850 sqft
$399,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.33%
Monthly Cash Flow
-$1,398/mo
Estimated Rent
$1,850/mo
Cash-on-Cash
-19.18%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,850 |
| Mortgage | −$1,841 |
| Property Tax | −$317 |
| Insurance | −$225 |
| Condo Fee | −$772 |
| Vacancy (5%) | −$93 |
| Cash Flow | -$1,398/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,200 |
| Vacancy (5%) | −$1,110 |
| Property Tax | −$3,799 |
| Insurance | −$2,700 |
| Condo Fee | −$9,264 |
| Annual NOI | $5,327 |
| Cap Rate | 1.33% |
Cash Required to Close
| Down Payment (20%) | $79,980 |
| Ontario Land Transfer Tax | $4,474 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $87,454 |
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.