1108- 238 Albion Road, Toronto W10
Toronto W10
$475,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by iCloud Realty Ltd.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
47
Price Drop
5%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,250/mo
Estimated from market price-to-rent ratios
Remarks
Recently Renovated Semi Open Concept Spacious Condo With Views Of Golf Course. Upgraded Kitchen Which Overlooks The Dining and Living Room. Large Primary Bedroom With Walk In Closet and 2 Piece Ensuite Washroom. Minutes To Highway 401 And Steps To The TTC. 2 Good Sized Bedroom, Storage and Laundry. 1 Underground Parking Space.
MississaugaInvestor.ca
1108- 238 Albion Road
Condo Apartment · 3bd/2ba · ~1,100 sqft
$475,000
Cash-Flow Report · August 2, 2026
Cap Rate
1.15%
Monthly Cash Flow
-$1,731/mo
Estimated Rent
$2,250/mo
Cash-on-Cash
-19.98%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,250 |
| Mortgage | −$2,186 |
| Property Tax | −$376 |
| Insurance | −$225 |
| Condo Fee | −$1,081 |
| Vacancy (5%) | −$113 |
| Cash Flow | -$1,731/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,000 |
| Vacancy (5%) | −$1,350 |
| Property Tax | −$4,513 |
| Insurance | −$2,700 |
| Condo Fee | −$12,972 |
| Annual NOI | $5,465 |
| Cap Rate | 1.15% |
Cash Required to Close
| Down Payment (20%) | $95,000 |
| Ontario Land Transfer Tax | $5,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $103,975 |
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.