255- 10 Eddystone Avenue, Toronto W05
Toronto W05
$439,000
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
3
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 to this beautifully upgraded 3-bedroom townhome located in a highly sought-after and prestigious neighbourhood. This stunning home offers a perfect blend of style, comfort, and modern living-ideal for families and investors alike. Featuring over $30,000 in recent renovations, this home has been thoughtfully updated throughout. Enjoy brand new flooring, a fully renovated washroom, elegant chandeliers, and modern staircase railings that add a touch of sophistication. The home also includes a new washer and dryer, fresh paint, and stylish new blinds, making it completely move-in ready. Bright and spacious, this townhome offers a functional layout with ample natural light, creating a warm and inviting atmosphere. Conveniently located close to top-rated schools, parks, shopping, and all essential amenities. Don't miss this opportunity to own a turnkey home in a prime location!
MississaugaInvestor.ca
255- 10 Eddystone Avenue
Condo Townhouse · 3bd/2ba · ~1,300 sqft
$439,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.17%
Monthly Cash Flow
-$1,227/mo
Estimated Rent
$2,200/mo
Cash-on-Cash
-15.33%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,200 |
| Mortgage | −$2,021 |
| Property Tax | −$348 |
| Insurance | −$225 |
| Condo Fee | −$723 |
| Vacancy (5%) | −$110 |
| Cash Flow | -$1,227/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$26,400 |
| Vacancy (5%) | −$1,320 |
| Property Tax | −$4,171 |
| Insurance | −$2,700 |
| Condo Fee | −$8,676 |
| Annual NOI | $9,533 |
| Cap Rate | 2.17% |
Cash Required to Close
| Down Payment (20%) | $87,800 |
| Ontario Land Transfer Tax | $5,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $96,055 |
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.