86- 2901 Jane Street, Toronto W05
Toronto W05
$630,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP REALTY SYSTEMS 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
$2,400/mo
Estimated from market price-to-rent ratios
Remarks
Beautiful, Bright & Move-In Ready! Welcome to this spacious 3-bedroom townhouse in a convenient North York location. Freshly updated with stylish renovations, this home features large white ceramic flooring, elegant pot lights, decorative ceiling trim, and a carpet-free interior that's both modern and easy to maintain.The renovated white kitchen offers generous counter space, a deep sink, and plenty of workspace for everyday living. Large windows fill the home with an abundance of natural light, creating a warm and inviting atmosphere throughout.The main floor features a convenient laundry room with ample storage and a walk-out to your own private backyard complete with a charming rose garden-perfect for relaxing or entertaining.Ideally located close to schools, parks, places of worship, shopping, restaurants, grocery stores, banking, Jane Finch Mall, and public transit, with quick access to Highways 400, 401, and 407 for an easy commute.
MississaugaInvestor.ca
86- 2901 Jane Street
Condo Townhouse · 3bd/2ba · ~1,300 sqft
$630,000
Cash-Flow Report · August 3, 2026
Cap Rate
1.83%
Monthly Cash Flow
-$1,939/mo
Estimated Rent
$2,400/mo
Cash-on-Cash
-16.85%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,400 |
| Mortgage | −$2,900 |
| Property Tax | −$499 |
| Insurance | −$225 |
| Condo Fee | −$595 |
| Vacancy (5%) | −$120 |
| Cash Flow | -$1,939/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,800 |
| Vacancy (5%) | −$1,440 |
| Property Tax | −$5,985 |
| Insurance | −$2,700 |
| Condo Fee | −$7,140 |
| Annual NOI | $11,535 |
| Cap Rate | 1.83% |
Cash Required to Close
| Down Payment (20%) | $126,000 |
| Ontario Land Transfer Tax | $9,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $138,075 |
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.