401- 3077 Weston Road, Toronto W05
Toronto W05
$357,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by AURA SIGNATURE REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
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 Unit 401 at 3077 Weston Rd, nestled in the charming Humberlea-Pelmo Park neighbourhood. This address puts everything at your doorstep - just minutes from Highway 401, public transit, shopping, and parks. Boasting an impressive 933 sq ft of living space, this spacious one-bedroom unit offers a functional layout brimming with potential. A true blank canvas, this home is ready for you to put your personal stamp on it and make it uniquely your own.The generously sized primary bedroom is a standout feature, complete with not one, but two walk-in closets - a rare find at this price point. This unit also includes parking and a private locker, offering extra storage and practicality every homeowner appreciates.With its unbeatable location and versatile layout, this unit presents an ideal opportunity for first-time homebuyers and savvy investors alike.
MississaugaInvestor.ca
401- 3077 Weston Road
Condo Apartment · 1bd/1ba · ~950 sqft
$357,800
Cash-Flow Report · August 1, 2026
Cap Rate
-0.43%
Monthly Cash Flow
-$1,775/mo
Estimated Rent
$1,500/mo
Cash-on-Cash
-27.17%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,500 |
| Mortgage | −$1,647 |
| Property Tax | −$283 |
| Insurance | −$225 |
| Condo Fee | −$1,045 |
| Vacancy (5%) | −$75 |
| Cash Flow | -$1,775/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,000 |
| Vacancy (5%) | −$900 |
| Property Tax | −$3,399 |
| Insurance | −$2,700 |
| Condo Fee | −$12,540 |
| Annual NOI | $-1,539 |
| Cap Rate | -0.43% |
Cash Required to Close
| Down Payment (20%) | $71,560 |
| Ontario Land Transfer Tax | $3,842 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $78,402 |
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.