2- 153 Isaac Devins Boulevard, Toronto W05
Toronto W05
$399,000
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 REAL ESTATE CENTRE INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
1
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,500/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 153 Isaac Devins Blvd! This bright and move-in-ready 1-bedroom Stacked townhouse features a spacious open-concept layout, a functional single-level floor plan and plenty of in-suite storage and laundry. Perfect for first-time buyers, downsizers, or investors. Ideally located near parks, Humber River trails, schools, restaurants, medical offices, golf courses, and a new community Centre with pool opening in 2027. Enjoy easy access to Highways 400 & 401, TTC subway service, and GO Transit. Monthly maintenance fees include water, professional property management, building insurance, common area maintenance, landscaping, snow removal, garbage and recycling collection. A great opportunity in a growing, convenient neighborhood!
MississaugaInvestor.ca
2- 153 Isaac Devins Boulevard
Condo Townhouse · 1bd/1ba · ~650 sqft
$399,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.18%
Monthly Cash Flow
-$1,444/mo
Estimated Rent
$1,500/mo
Cash-on-Cash
-19.86%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,500 |
| Mortgage | −$1,837 |
| Property Tax | −$316 |
| Insurance | −$225 |
| Condo Fee | −$491 |
| Vacancy (5%) | −$75 |
| Cash Flow | -$1,444/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,000 |
| Vacancy (5%) | −$900 |
| Property Tax | −$3,791 |
| Insurance | −$2,700 |
| Condo Fee | −$5,892 |
| Annual NOI | $4,717 |
| Cap Rate | 1.18% |
Cash Required to Close
| Down Payment (20%) | $79,800 |
| Ontario Land Transfer Tax | $4,460 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $87,260 |
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.