
1505- 160 Flemington Road, Toronto W04
Toronto W04
$519,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE ESTATE REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
46
Price Drop
5%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,950/mo
Estimated from market price-to-rent ratios
Remarks
DID SOMEONE SAY PENTHOUSE!? Welcome to Yorkdale Condos. This stunning penthouse corner suite offers a rare split 2-bedroom, 2-full bathroom layout with over 800 sq ft of beautifully designed living space (708 sq ft interior + 103 sq ft balcony). Perched on the top floor, this move-in-ready suite showcases breathtaking unobstructed northwest and northeast views, with an oversized private balcony perfectly positioned to enjoy both sunrises and sunsets. Floor-to-ceiling windows flood the home with natural light, creating an inviting atmosphere throughout. The functional layout features a stylish eat-in kitchen with stainless steel appliances and a sought-after split-bedroom design that offers excellent privacy. The bright living room is filled with natural sunlight throughout the day and seamlessly walks out to the balcony, extending your living space outdoors. The primary bedroom includes a 4-piece ensuite, creating a comfortable private retreat. This immaculate suite also includes a locker and a premium parking space conveniently located directly across from the elevator. Residents enjoy exceptional building amenities including 24/7 concierge service, a fully equipped fitness centre, party/meeting room, outdoor terrace with BBQ area, and ample visitor parking. Perfectly situated in the highly connected Yorkdale-Glen Park neighbourhood, you are steps to the subway with quick access downtown, minutes to Highway 401 and Allen Road, and walking distance to world-class shopping, dining, and entertainment at Yorkdale Shopping Centre. A fantastic opportunity for first-time buyers, professionals, downsizers, and investors alike, with easy access to U of T, York University, and Toronto Metropolitan University. Don't miss your chance to own a bright penthouse suite in one of Toronto's most convenient and connected communities.
MississaugaInvestor.ca
1505- 160 Flemington Road
Condo Apartment · 2bd/2ba · ~850 sqft
$519,900
Cash-Flow Report · August 3, 2026
Cap Rate
1.26%
Monthly Cash Flow
-$1,848/mo
Estimated Rent
$1,950/mo
Cash-on-Cash
-19.48%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,950 |
| Mortgage | −$2,393 |
| Property Tax | −$412 |
| Insurance | −$225 |
| Condo Fee | −$670 |
| Vacancy (5%) | −$98 |
| Cash Flow | -$1,848/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$23,400 |
| Vacancy (5%) | −$1,170 |
| Property Tax | −$4,939 |
| Insurance | −$2,700 |
| Condo Fee | −$8,040 |
| Annual NOI | $6,551 |
| Cap Rate | 1.26% |
Cash Required to Close
| Down Payment (20%) | $103,980 |
| Ontario Land Transfer Tax | $6,873 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $113,853 |
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.