926- 2 Eva Road, Toronto W08
Toronto W08
$564,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE SIGNATURE REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,000/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to West Village by Tridel, a landmark community in prime Etobicoke. This bright and functional 754 sq ft suite offers a well-designed layout maximizing every inch of space. Featuring a modern kitchen with ample cabinetry and open sightlines to the living and dining area, this unit is ideal for professionals, first-time buyers, or investors. Enjoy the rare bonus of 2 lockers, providing exceptional additional storage, along with a well-located one-car parking space on P2 for added convenience. Residents enjoy resort-style amenities including an indoor pool, gym, BBQ area, guest suites, visitor parking, 24-hour concierge, and an elegant two-storey lobby. Conveniently located with quick access to Hwy 427, 401 & QEW, close to Pearson Airport, TTC, and Kipling Subway Station - perfectly positioned between Downtown Toronto and Mississauga. A fantastic opportunity in a well-managed Tridel building offering comfort, convenience, and connectivity.
MississaugaInvestor.ca
926- 2 Eva Road
Condo Apartment · 2bd/2ba · ~750 sqft
$564,900
Cash-Flow Report · August 3, 2026
Cap Rate
1.06%
Monthly Cash Flow
-$2,101/mo
Estimated Rent
$2,000/mo
Cash-on-Cash
-20.37%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,000 |
| Mortgage | −$2,600 |
| Property Tax | −$447 |
| Insurance | −$225 |
| Condo Fee | −$729 |
| Vacancy (5%) | −$100 |
| Cash Flow | -$2,101/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$24,000 |
| Vacancy (5%) | −$1,200 |
| Property Tax | −$5,367 |
| Insurance | −$2,700 |
| Condo Fee | −$8,748 |
| Annual NOI | $5,985 |
| Cap Rate | 1.06% |
Cash Required to Close
| Down Payment (20%) | $112,980 |
| Ontario Land Transfer Tax | $7,773 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $123,753 |
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.