205 Maplehurst Avenue, Toronto C14
Toronto C14
$1,600,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by PROXY REAL PROPERTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
57
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,950/mo
Estimated from market price-to-rent ratios
Remarks
One Of The Larger 1 1/2 Story Detached. Conveniently Located close to W/Bus To Subway , Nice Kitchen/Furnace/Cac/Electrical Panel, Basement Is partially Finished. Walkout basement. Walking Distance To Earl Haig High School And Mckee P.S. Buyer/Buyer Agent Suppose To Verify All Dimensions and information provided by Proxy Real Property INC. This house was rented for couple years. This is an old house and will be sold As is condition , there is no guarantee or warranty for this house. No survey available
MississaugaInvestor.ca
205 Maplehurst Avenue
Detached · 4bd/3ba · ~1,300 sqft
$1,600,000
Cash-Flow Report · August 4, 2026
Cap Rate
0.7%
Monthly Cash Flow
-$6,438/mo
Estimated Rent
$3,950/mo
Cash-on-Cash
-21.98%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,950 |
| Mortgage | −$7,365 |
| Property Tax | −$1,267 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,333 |
| Vacancy (5%) | −$198 |
| Cash Flow | -$6,438/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$47,400 |
| Vacancy (5%) | −$2,370 |
| Property Tax | −$15,200 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$16,000 |
| Annual NOI | $11,130 |
| Cap Rate | 0.7% |
Cash Required to Close
| Down Payment (20%) | $320,000 |
| Ontario Land Transfer Tax | $28,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $351,475 |
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.