226 Hillsdale Avenue, Toronto C10
Toronto C10
$1,689,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE NEW WORLD REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
38
Price Drop
3%
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Davis Village Prime Location. Totally Renovated Open Concept 3 Bed Family Home. Addition On Main Floor In 2015. New Exterior/Shed In 2024, New Appliances, Whole Roof (Ridge Beam/Shingles/Eavestrough/Downspout) Replaced In 2025. Fully Renovated BSMT W/Separate Entrance & Wet Bar. Top Schools District. Core Transit Hub. One Legal Front Yard Parking/2nd One At Rear(Mutual Drive).
MississaugaInvestor.ca
226 Hillsdale Avenue
Detached · 3bd/2ba · ~1,750 sqft
$1,689,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.22%
Monthly Cash Flow
-$6,051/mo
Estimated Rent
$4,940/mo
Cash-on-Cash
-19.57%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,940 |
| Mortgage | −$7,774 |
| Property Tax | −$1,337 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,408 |
| Vacancy (5%) | −$247 |
| Cash Flow | -$6,051/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$59,280 |
| Vacancy (5%) | −$2,964 |
| Property Tax | −$16,046 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$16,890 |
| Annual NOI | $20,680 |
| Cap Rate | 1.22% |
Cash Required to Close
| Down Payment (20%) | $337,800 |
| Ontario Land Transfer Tax | $30,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $371,055 |
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.