1004- 160 Flemington Road, Toronto W04
Toronto W04
$589,000
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 ALL-STARS REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,350/mo
Estimated from market price-to-rent ratios
Remarks
Yorkdale Condo, 3 Bedrooms / 2 Full Bath Corner Unit With Large Balcony. South East Exposure With Unobstructed View. Large Floor To Ceiling Windows With Lots Of Light! Open Concept Floor Plan, Luxurious Finishes Throughout And Stainless Steel Appliances! Excellent Location Just Steps From The TTC / Yorkdale Mall / Major Highways / Subway, A Quick Train Ride To The Downtown Core, York University, U Of T And Ryerson. Parking And Locker Included.
MississaugaInvestor.ca
1004- 160 Flemington Road
Condo Apartment · 3bd/2ba · ~750 sqft
$589,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.71%
Monthly Cash Flow
-$1,870/mo
Estimated Rent
$2,350/mo
Cash-on-Cash
-17.39%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,350 |
| Mortgage | −$2,711 |
| Property Tax | −$466 |
| Insurance | −$225 |
| Condo Fee | −$700 |
| Vacancy (5%) | −$118 |
| Cash Flow | -$1,870/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,200 |
| Vacancy (5%) | −$1,410 |
| Property Tax | −$5,596 |
| Insurance | −$2,700 |
| Condo Fee | −$8,400 |
| Annual NOI | $10,094 |
| Cap Rate | 1.71% |
Cash Required to Close
| Down Payment (20%) | $117,800 |
| Ontario Land Transfer Tax | $8,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $129,055 |
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.