27 Westgate Boulevard, Toronto C07
Toronto C07
$1,498,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX REALTRON REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
31
Price Drop
None
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
Turnkey Armour Heights Detached Home On A Premium 47' x 166' Corner Lot In The Highly Sought-After Lansing-Westgate, Bathurst-Wilson Neighbourhood! This Beautifully Maintained And Recently Upgraded Home Offers 3 Spacious Bedrooms, 2 Bathrooms, A Functional Layout, And Exceptional Value For Families, Investors, Or Multi-Generational Living. The Bright Living Room Features A Cozy Fireplace And Large Picture Window That Fills The Space With Natural Light, While The Dining Room Flows Seamlessly Into The Kitchen, Creating A Comfortable Setting For Everyday Living And Entertaining. Hardwood Flooring Enhances All Three Bedrooms.The Fully Finished Lower Level With A Separate Entrance Offers Outstanding Flexibility As A Nanny Or In-Law Suite, Recreation Area, Or Potential Income-Generating Rental. Outside, Enjoy A Rare Oversized Corner Lot With Plenty Of Green Space, A Detached 2-Car Garage, And Parking For Up To 8 Vehicles Including The Driveway.Located In One Of Toronto's Most Established Family Communities, Bathurst-Wilson Is Known For Its Welcoming Atmosphere, Excellent Schools, Parks, Community Centre, Libraries, Places Of Worship, Local Shops, Restaurants, And Everyday Conveniences. Commuters Will Appreciate Easy Access To Bathurst Transit, Major Highways, And Yorkdale Shopping Centre. Whether You're Looking For A Move-In Ready Family Home Or A Property With Excellent Long-Term Potential, This Is An Opportunity You Won't Want To Miss.
MississaugaInvestor.ca
27 Westgate Boulevard
Detached · 3bd/2ba · ~1,300 sqft
$1,498,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.44%
Monthly Cash Flow
-$5,099/mo
Estimated Rent
$4,690/mo
Cash-on-Cash
-18.6%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,690 |
| Mortgage | −$6,895 |
| Property Tax | −$1,186 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,248 |
| Vacancy (5%) | −$235 |
| Cash Flow | -$5,099/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$56,280 |
| Vacancy (5%) | −$2,814 |
| Property Tax | −$14,231 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$14,980 |
| Annual NOI | $21,555 |
| Cap Rate | 1.44% |
Cash Required to Close
| Down Payment (20%) | $299,600 |
| Ontario Land Transfer Tax | $26,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $329,035 |
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.