124 Edmonton Drive, Toronto C15
Toronto C15
$968,888
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
Semi-Detached
Bedrooms
5
Bathrooms
2
Days on Market
25
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
***Exceptional Value In Prime Pleasant View Community***This Beautiful Raised Semi Detached Bungalow Has 3 + 2 Bedrooms And A Finished Basement With An In-law Suite & 2 Separate Entrances. Bright & Spacious, Hardwood Floors Thru-Out. An Exceptionally Large Oversized 150 Ft West Facing Lot, Fully Fenced With A Covered Patio & Separate Backyard Shed. So Many Options: Move In & Unpack, Invest & Rent Out Or Renovate To Taste. Updated Windows & doors, Built-In Garage With Garage Door Opener & Remote, Ample Parking & Much More!
MississaugaInvestor.ca
124 Edmonton Drive
Semi-Detached · 5bd/2ba · ~1,300 sqft
$968,888
Cash-Flow Report · July 31, 2026
Cap Rate
2.88%
Monthly Cash Flow
-$2,131/mo
Estimated Rent
$4,345/mo
Cash-on-Cash
-12.03%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,345 |
| Mortgage | −$4,460 |
| Property Tax | −$767 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$807 |
| Vacancy (5%) | −$217 |
| Cash Flow | -$2,131/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,140 |
| Vacancy (5%) | −$2,607 |
| Property Tax | −$9,204 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,689 |
| Annual NOI | $27,940 |
| Cap Rate | 2.88% |
Cash Required to Close
| Down Payment (20%) | $193,777.6 |
| Ontario Land Transfer Tax | $15,853 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $212,630.6 |
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.