127 Banff Road, Toronto C10
Toronto C10
$2,499,000
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
Detached
Bedrooms
4
Bathrooms
4
Days on Market
74
Price Drop
17%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,900/mo
Estimated from market price-to-rent ratios
Remarks
Modern masterpiece in the heart of Bayview Eglington Area. Completely renovated with exceptional craftsmanship and sophisticated finishes throughout. This stunning 3+1 Bedroom, 4 washroom residence features an open-concept design and a versatile Third floor office that can also serve as an additional bedroom, perfect for guests, extended family, or work-from-home flexibility. Enjoy a designer kitchen with quartz surfaces and premium appliances, elegant living spaces filled with natural light, and modern electrical fixtures that elevate the home's contemporary style. Spacious bedrooms, beautifully upgraded baths, and a finished lower level provide comfort and functionality for today's lifestyle. Exceptional curb appeal and a private backyard oasis complete this turn-key home in a prime location close to schools, parks, transit, and everyday conveniences.
MississaugaInvestor.ca
127 Banff Road
Detached · 4bd/4ba · ~1,750 sqft
$2,499,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.18%
Monthly Cash Flow
-$11,134/mo
Estimated Rent
$4,900/mo
Cash-on-Cash
-24.22%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,900 |
| Mortgage | −$11,503 |
| Property Tax | −$1,978 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,083 |
| Vacancy (5%) | −$245 |
| Cash Flow | -$11,134/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$58,800 |
| Vacancy (5%) | −$2,940 |
| Property Tax | −$23,741 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$24,990 |
| Annual NOI | $4,429 |
| Cap Rate | 0.18% |
Cash Required to Close
| Down Payment (20%) | $499,800 |
| Ontario Land Transfer Tax | $48,950 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $551,750 |
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.