
2048- 75 George Appleton Way, Toronto W05
Toronto W05
$548,800
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 CITIZEN REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
1
Days on Market
38
Price Drop
8%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,000/mo
Estimated from market price-to-rent ratios
Remarks
Rarely available middle unit at 75 George Appleton Way! Beautifully updated and ready to move in, your search really does stop here. This spacious two-bedroom, middle-level townhouse offers the ease of bright, bungalow-style living on one floor with a versatile layout designed to maximize every square inch of space with lots of windows for natural light. The upgraded interior features brand-new laminate flooring, upgraded bathroom, california shutters, updated light fixtures and fresh paint throughout, complemented by premium stone countertops, stainless steel appliances, and a stylish porcelain floor & ceramic backsplash in the kitchen. Get the best of both worlds -- step out to enjoy the balcony off the living room or the quiet, private backyard oasis on the large full length rear terrace. A truly rare find for urban living, this home is a fantastic opportunity for first-time buyers, investors and downsizers alike to step into comfort and style. Fresh & ready for you to turn the key and just move in. Adding incredible value, TWO PREMIUM PARKING SPACES that can accommodate THREE CARS or an oversize truck are included in the purchase price. Perfectly situated in a high-demand neighborhood close to Humber River Regional Hospital, Hwy 401, Yorkdale Mall, multiple public transit options, schools, and shopping, this property offers a smart, spacious design in an absolutely unbeatable location.
MississaugaInvestor.ca
2048- 75 George Appleton Way
Condo Townhouse · 2bd/1ba · ~750 sqft
$548,800
Cash-Flow Report · August 2, 2026
Cap Rate
1.37%
Monthly Cash Flow
-$1,899/mo
Estimated Rent
$2,000/mo
Cash-on-Cash
-18.96%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,000 |
| Mortgage | −$2,526 |
| Property Tax | −$435 |
| Insurance | −$225 |
| Condo Fee | −$613 |
| Vacancy (5%) | −$100 |
| Cash Flow | -$1,899/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,000 |
| Vacancy (5%) | −$1,200 |
| Property Tax | −$5,214 |
| Insurance | −$2,700 |
| Condo Fee | −$7,356 |
| Annual NOI | $7,530 |
| Cap Rate | 1.37% |
Cash Required to Close
| Down Payment (20%) | $109,760 |
| Ontario Land Transfer Tax | $7,451 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $120,211 |
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.