225 Christie Street, Toronto C02
Toronto C02
$1,788,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CORCORAN HORIZON REALTY
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
4
Days on Market
56
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,000/mo
Estimated from market price-to-rent ratios
Remarks
Gorgeous Fully Renovated Home in Fantastic Neighbourhood. This Magnificent Home Boasts aMeticulously Finished For Modern Living To Maximize Comfort, Efficiency And Functionality.Attention To Detail Is On Full Display In All Aspects Of This Home .Thoughtful Design AffordsAn Abundance Of Natural Light Throughout. Separate 100 AMP Electrical panel in Garage.LanewayHousing potential(*Buyer to verify*).patio w/natural gas bbq hook up.sump pump.Have To See ThisHouse To Realize What A Rare Find It Is! Close to Schools, Parks, Loblaws, Fiesta Farms, Shops,Subway!!
MississaugaInvestor.ca
225 Christie Street
Semi-Detached · 4bd/4ba · ~1,300 sqft
$1,788,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.45%
Monthly Cash Flow
-$7,561/mo
Estimated Rent
$4,000/mo
Cash-on-Cash
-23.1%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,000 |
| Mortgage | −$8,230 |
| Property Tax | −$1,416 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,490 |
| Vacancy (5%) | −$200 |
| Cash Flow | -$7,561/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$48,000 |
| Vacancy (5%) | −$2,400 |
| Property Tax | −$16,986 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$17,880 |
| Annual NOI | $8,034 |
| Cap Rate | 0.45% |
Cash Required to Close
| Down Payment (20%) | $357,600 |
| Ontario Land Transfer Tax | $32,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $392,835 |
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.