213- 7 Applewood Lane, Toronto W08
Toronto W08
$610,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CITYSCAPE REAL ESTATE LTD.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
2
Days on Market
21
Price Drop
5%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,050/mo
Estimated from market price-to-rent ratios
Remarks
Discover this beautifully maintained corner/end-unit condo townhouse offering an abundance of natural light and a functional open-concept layout. Featuring stylish laminate flooring throughout, a modern kitchen with granite countertops, stainless steel appliances, and a breakfast bar, this home is perfect for comfortable everyday living. The private rooftop terrace with a gas BBQ hookup provides the ideal space to relax or entertain while enjoying stunning sunset views. Conveniently located close to schools, parks, shopping, restaurants, public transit, Sherway Gardens, Pearson Airport, and major highways including the 427, 401, 407, and QEW. Low maintenance fees make this an excellent opportunity for first-time buyers, professionals, or investors.*Extra* New Fridge & Main door (2024) FYI the tenants in the unit will be leaving by end of August.
MississaugaInvestor.ca
213- 7 Applewood Lane
Condo Townhouse · 2bd/2ba · ~950 sqft
$610,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.88%
Monthly Cash Flow
-$1,855/mo
Estimated Rent
$2,050/mo
Cash-on-Cash
-16.65%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,050 |
| Mortgage | −$2,808 |
| Property Tax | −$483 |
| Insurance | −$225 |
| Condo Fee | −$286 |
| Vacancy (5%) | −$103 |
| Cash Flow | -$1,855/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,600 |
| Vacancy (5%) | −$1,230 |
| Property Tax | −$5,795 |
| Insurance | −$2,700 |
| Condo Fee | −$3,432 |
| Annual NOI | $11,443 |
| Cap Rate | 1.88% |
Cash Required to Close
| Down Payment (20%) | $122,000 |
| Ontario Land Transfer Tax | $8,675 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $133,675 |
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.