
25 Groveland Crescent, Toronto C13
Toronto C13
$1,150,000
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 REALTRON REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
2
Days on Market
58
Price Drop
10%
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to 25 Groveland Crescent, a charming brick bungalow set on a beautiful tree-lined lot in a quiet, established neighbourhood just a short walk to Three Valleys Public School. Surrounded by mature greenery and offering exceptional privacy, this property presents a rare opportunity for all! The main level features a bright and spacious living/dining area with hardwood flooring, a striking stone fireplace, large picture windows overlooking the lush backyard and ravine, and a convenient walk-out. The functional kitchen offers generous cabinetry, ample counter space, a dishwasher, and convenient side access. Three bright and spacious bedrooms with hardwood flooring and ample closet space provide comfortable family living. The lower level, accessible through the kitchen or separate side entrance, adds excellent versatility with a large recreation area, additional bedroom space, a bright laundry room, built-in shelving, storage, and a second 3-piece bathroom. Outside this property shines, enjoy a private, ravine backyard surrounded by mature trees with plenty of room to relax, entertain, or reimagine. A private driveway and attached garage complete this beautiful home. A wonderful opportunity in a highly desirable Toronto location surrounded by established homes, mature lots, and natural greenery.
MississaugaInvestor.ca
25 Groveland Crescent
Detached · 4bd/2ba · ~1,300 sqft
$1,150,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.27%
Monthly Cash Flow
-$3,121/mo
Estimated Rent
$4,490/mo
Cash-on-Cash
-14.83%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,490 |
| Mortgage | −$5,293 |
| Property Tax | −$910 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$958 |
| Vacancy (5%) | −$225 |
| Cash Flow | -$3,121/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$53,880 |
| Vacancy (5%) | −$2,694 |
| Property Tax | −$10,925 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,500 |
| Annual NOI | $26,061 |
| Cap Rate | 2.27% |
Cash Required to Close
| Down Payment (20%) | $230,000 |
| Ontario Land Transfer Tax | $19,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $252,475 |
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.