
2- 90 Caledonia Park Road, Toronto W03
Toronto W03
$765,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REMAX YOUR COMMUNITY REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,200/mo
Estimated from market price-to-rent ratios
Remarks
Welcome Home to 90 Caledonia Park Road, A Bright & Stylish Minto Stacked Townhome Nestled In The Vibrant Corso Italia-Davenport Neighbourhood. This Family-Friendly Community Offers The Perfect Blend Of Convenience, Green Space, City Living & *96* Walk Score! Double Entry Points On Main Floor. Thoughtfully Designed W/ Approx. 1,020 SF Of Functional Living Space + 250 SF Patio - This Home Features 2 Spacious Bedrooms + 2 Bathrooms, 9-Ft Ceilings, 1 Owned Surface Parking Space Located Close To Home + The Largest Patio In The Complex! Garage Parking For Bikes + Ample Visitor Parking! The Main Level Boasts A Bright Open-Concept Living That Flows Seamlessly Into The Modern Kitchen, Complete With Granite Countertops & Stainless Steel Appliances. A Convenient 2-Pc Powder Room Completes This Level.Downstairs, You'll Find Two Generously Sized Bedrooms (Primary W/ Walk In Closet), A Full 4-Piece Bathroom & Ensuite Full Sized Washer/Dryer. Additional Upgrades Include New Furnace (2024), A Tankless Water Heater & Ample Storage! Commuting Is Effortless W/ Easy Access To The 512 St. Clair Streetcar, Bloor GO & UP Express Station + Quick Connections To All Major Routes. Stockyards Village Is Just Minutes Away, Offering Shopping, Restaurants & Everyday Essentials.Outdoor Enthusiasts Will Love Being Steps From Earlscourt Park & Community Centre, Featuring Pools, Skating, Greenspace for Tennise, Soccer, Baseball & Track + An Off-Leash Dog Park! This Location Delivers The Best Of Urban Living In One Of Toronto's Most Sought-After Neighbourhoods.Don't Miss Your Chance To Own A Beautifully Designed Home In A Connected, Amenity-Rich Community That Has Something For Everyone.
MississaugaInvestor.ca
2- 90 Caledonia Park Road
Condo Townhouse · 2bd/2ba · ~1,100 sqft
$765,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.29%
Monthly Cash Flow
-$2,702/mo
Estimated Rent
$2,200/mo
Cash-on-Cash
-19.33%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,200 |
| Mortgage | −$3,521 |
| Property Tax | −$606 |
| Insurance | −$225 |
| Condo Fee | −$440 |
| Vacancy (5%) | −$110 |
| Cash Flow | -$2,702/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$26,400 |
| Vacancy (5%) | −$1,320 |
| Property Tax | −$7,268 |
| Insurance | −$2,700 |
| Condo Fee | −$5,280 |
| Annual NOI | $9,832 |
| Cap Rate | 1.29% |
Cash Required to Close
| Down Payment (20%) | $153,000 |
| Ontario Land Transfer Tax | $11,775 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $167,775 |
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.