209 Burbank Drive, Toronto C15
Toronto C15
$2,388,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE SIGNATURE REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
3
Days on Market
39
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$5,050/mo
Estimated from market price-to-rent ratios
Remarks
***An Exceptional Ravine Opportunity In Prime Bayview Village*** This Detached Brick Bungalow With Double Car Garage & Walk- Out Basement Offers Discerning Buyers Many Options. Move In and Renovate To Taste, Top Up, Invest & Rent Out Or Build Your Dream Home. COA Approved Drawings For 3 storey, 6700 sq ft Luxury Home. Amazing Ravine Lot With Prime Table Land, Quiet Cul De Sac Location On Burbank, Over 9200 Sq Ft Of Land, Steps To TTC, Parks, Walking Trails, Earl Haig School District & Bayview Village Shopping.
MississaugaInvestor.ca
209 Burbank Drive
Detached · 5bd/3ba · ~1,300 sqft
$2,388,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.35%
Monthly Cash Flow
-$10,301/mo
Estimated Rent
$5,050/mo
Cash-on-Cash
-23.47%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,050 |
| Mortgage | −$10,992 |
| Property Tax | −$1,891 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,990 |
| Vacancy (5%) | −$253 |
| Cash Flow | -$10,301/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$60,600 |
| Vacancy (5%) | −$3,030 |
| Property Tax | −$22,686 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$23,880 |
| Annual NOI | $8,304 |
| Cap Rate | 0.35% |
Cash Required to Close
| Down Payment (20%) | $477,600 |
| Ontario Land Transfer Tax | $46,175 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $526,775 |
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.