7- 129 Isaac Devins Boulevard, Toronto W05
Toronto W05
$524,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by EXP REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,950/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to Unit #7 at 129 Isaac Devins Blvd in Toronto. A bright and spacious 2 bedroom, 1 bath home perfectly suited for first time buyers, downsizers, or savvy investors. This well maintained unit offers a functional layout with generous living space, filled with natural light that creates a warm and inviting atmosphere throughout. Enjoy two comfortable bedrooms, a clean and modern bathroom, and a thoughtfully designed living and dining area ideal for both relaxing and entertaining. The home's layout maximizes space and comfort, making everyday living easy and enjoyable. Situated in a family friendly neighbourhood, you'll love being just minutes from parks, schools, shopping, and everyday amenities. With convenient access to transit and major routes, commuting is a breeze. A fantastic opportunity to own in a great Toronto location- don't miss your chance to call this one home!
MississaugaInvestor.ca
7- 129 Isaac Devins Boulevard
Condo Townhouse · 2bd/1ba · ~750 sqft
$524,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.65%
Monthly Cash Flow
-$1,696/mo
Estimated Rent
$1,950/mo
Cash-on-Cash
-17.7%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,950 |
| Mortgage | −$2,416 |
| Property Tax | −$416 |
| Insurance | −$225 |
| Condo Fee | −$491 |
| Vacancy (5%) | −$98 |
| Cash Flow | -$1,696/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$23,400 |
| Vacancy (5%) | −$1,170 |
| Property Tax | −$4,987 |
| Insurance | −$2,700 |
| Condo Fee | −$5,892 |
| Annual NOI | $8,651 |
| Cap Rate | 1.65% |
Cash Required to Close
| Down Payment (20%) | $104,980 |
| Ontario Land Transfer Tax | $6,973 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $114,953 |
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.