
23 Lauderdale Drive, Toronto C12
Toronto C12
$9,995,000
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 BARRY COHEN HOMES INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
7
Days on Market
46
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$13,000/mo
Estimated from market price-to-rent ratios
Remarks
For The Discerning Buyer W/ An Architectural Eye & An Appreciation For The Finest Luxury Finishes, This Award-Winning Smart Home Is A True Design Masterpiece. Situated On A Prestigious Crescent, This Custom Estate Offers Over 10,341 Sq. Ft. Of Exceptional Living Space & Showcases An Extraordinary Blend Of Elegance, Craftsmanship, & Modern Luxury. Designed & Built By The Renowned Venetian Group Homes For The Builder's Own Family, No Detail Was Overlooked. The Striking Exterior Features Rare Indiana-Cut Limestone, Verona Gold Marble Accents, Belden Brick Detailing, & A Heated Circular Driveway. Inside, Soaring 11-Foot Ceilings, Exquisite French Paneling, Heated Floors Throughout The Main Level, Italian Porcelain Slab Flooring, European Chevron Oak Floors, Custom Lighting, & Designer Finishes Create An Atmosphere Of Refined Sophistication. Gr& Formal Living & Dining Rms Are Complemented By A Stunning Library W/A Steam Fireplace. The Family Rm, Galleria, & Breakfast Area Feature Dramatic Coffered Ceilings & Expansive Windows That Flood The Home W/Natural Light. The Designer Kitchen Is Appointed W/ Custom Cabinetry, Premium Appliances, Extensive Millwork, & Impeccable Attention To Detail. A Seamless Walkout Leads To A Glass-Enclosed Outdoor Living Area Overlooking The Resort-Inspired Backyard. The Luxurious Primary Retreat Features Vaulted Ceilings, Custom B/I, A Linear Fireplace, Sitting Area, Bespoke Dressing Rm, & A Lavish Spa-Inspired 16-Piece Ensuite. Designed For Entertaining, The Lower Level Offers A Climate-Controlled 675-Bottle Wine Cellar, Custom Onyx-Faced Bar, Cinema-Quality Home Theatre, Multiple Recreation Spaces, & A Private Nanny Suite. The Professionally Landscaped Backyard Is A Private Oasis Featuring A Betz Concrete Pool W/Waterfall, Jacuzzi, Gazebo, 4-Piece Pool Bath, & An Extra-Wide Walk-Up To The Rear Yard. A Rare Opportunity To Own One Of The Area's Most Distinguished Custom Estates, Where Architectural Excellence Meets Uncompromising Luxury.
MississaugaInvestor.ca
23 Lauderdale Drive
Detached · 6bd/7ba · ~5,000 sqft
$9,995,000
Cash-Flow Report · August 1, 2026
Cap Rate
-0.49%
Monthly Cash Flow
-$50,123/mo
Estimated Rent
$13,000/mo
Cash-on-Cash
-26.87%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$13,000 |
| Mortgage | −$46,006 |
| Property Tax | −$7,913 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$8,329 |
| Vacancy (5%) | −$650 |
| Cash Flow | -$50,123/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$156,000 |
| Vacancy (5%) | −$7,800 |
| Property Tax | −$94,953 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$99,950 |
| Annual NOI | $-49,403 |
| Cap Rate | -0.49% |
Cash Required to Close
| Down Payment (20%) | $1,999,000 |
| Ontario Land Transfer Tax | $236,350 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $2,238,350 |
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.