
214 Brooke Avenue, Toronto C04
Toronto C04
$3,498,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by LANDPOWER REAL ESTATE LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
5
Days on Market
39
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,700/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
Welcome To This Stunning Custom Masterpiece In The Sought-After Bedford Park Community. This Brand-New Home Features Approx. 3500 Sq Ft Of Luxurious Living Space Has Been Thoughtfully Designed To Combine Modern Comfort With Functionality. Step Inside To Discover Floor-To-Ceiling Windows And Be Struct By The Bright, Airy Ambience And High 11 Ft Ceilings On The Main Level, Creating A Grand Sense Of Openness. The Spacious Family Room Flows Seamlessly To The Private Patio Overlooking The Backyard, The Perfect Place To Relax And Entertain Guests. At The Heart Of The Home Is A Stunning Gourmet Chef's Kitchen With A Large Island, Stone Countertops, Premium Integrated Appliances, A Wine Rack, And A Walk-In Pantry With Ample Storage To Elevate Your Culinary Experience. The Second Floor Features 9Ft 6 Inch Ceilings And 8 Ft Solid Doors, And Features Four Bedroom With Direct Bathroom Access And A Fully Equipped Laundry Room For Added Convenience. The Professionally Finished LEGAL Basement Apartment Features 11 Ft Ceilings, A Separate Entrance, 1 Bedroom, A Complete Full Kitchen, And Is Equipped With A Fire Wall And Door - The Perfect Place For Extended Family, Nanny Suite Or Guests. This Extraordinary Home Combines Luxury Functionality And Great Location. Don't Miss Your Opportunity To Own This Gem In one Of Toronto's Most Desirable Neighborhoods. *** $5,846.44 (2026 Interim Tax). ***
MississaugaInvestor.ca
214 Brooke Avenue
Detached · 5bd/5ba · ~2,750 sqft
$3,498,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.66%
Monthly Cash Flow
-$14,173/mo
Estimated Rent
$8,250/mo
Cash-on-Cash
-21.9%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$8,250 |
| Mortgage | −$16,101 |
| Property Tax | −$2,769 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,915 |
| Vacancy (5%) | −$413 |
| Cash Flow | -$14,173/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$99,000 |
| Vacancy (5%) | −$4,950 |
| Property Tax | −$33,231 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$34,980 |
| Annual NOI | $23,139 |
| Cap Rate | 0.66% |
Cash Required to Close
| Down Payment (20%) | $699,600 |
| Ontario Land Transfer Tax | $73,925 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $776,525 |
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.