PH10- 234 Albion Road, Toronto W10
Toronto W10
$472,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX WEST REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,250/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this immaculate Penthouse unit, this top floor suite offers impressive views, exceptional natural light, and a thoughtfully designed layout ideal for both everyday living and entertaining. The open-concept living and dining areas provide generous space to host guests or relax in comfort, while large windows create a bright and inviting atmosphere throughout. The well-appointed kitchen flows seamlessly into the main living space, making it perfect for modern lifestyles. Spacious principal rooms offer comfort and functionality, complemented by refined finishes and pride of ownership evident throughout. This building is undergoing an incredible update, adding convenience and long-term value. No special assessment. Property Management has been excellent to budget for the improvements. The Outdoor pool and bbq areas are a welcome addition to your summer enjoyment! Utilities are Included in the maintenance fees! Combining style, space, and exclusivity, this penthouse presents a standout opportunity to own at the very top. Extra Large Parking Spot can accommodate 2 Cars.
MississaugaInvestor.ca
PH10- 234 Albion Road
Condo Apartment · 3bd/2ba · ~1,100 sqft
$472,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.9%
Monthly Cash Flow
-$1,819/mo
Estimated Rent
$2,250/mo
Cash-on-Cash
-21.13%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,250 |
| Mortgage | −$2,173 |
| Property Tax | −$374 |
| Insurance | −$225 |
| Condo Fee | −$1,184 |
| Vacancy (5%) | −$113 |
| Cash Flow | -$1,819/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,000 |
| Vacancy (5%) | −$1,350 |
| Property Tax | −$4,484 |
| Insurance | −$2,700 |
| Condo Fee | −$14,208 |
| Annual NOI | $4,258 |
| Cap Rate | 0.9% |
Cash Required to Close
| Down Payment (20%) | $94,400 |
| Ontario Land Transfer Tax | $5,915 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $103,315 |
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.