
68 Dallimore Circle, Toronto C13
Toronto C13
$1,350,000
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
Att/Row/Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
23
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,250/mo
Estimated from market price-to-rent ratios
Remarks
PREMIUM 3-bedroom, 4-bathroom townhouse offering over 2,000 square feet of beautifully finished living space in the prestigious Banbury-Don Mills community on an extra-deep lot with private ravine views. Thoughtfully renovated from top to bottom with high-end finishes, this is truly the "PRO" version of townhouse living, where every upgrade has been completed with exceptional quality, craftsmanship and comfort in mind. Highlights include beautifully renovated bathrooms, a professionally finished basement offering the perfect space for a home theatre, recreation room, gym, playroom or home office, main level includes new hardwood flooring, Lutron smart lighting switches, pot lights, a custom built-in entertainment centre with Apple TV integration, built-in speakers, custom dining room cabinetry with LED lighting, beautifully upgraded balcony, patio and backyard with durable premium flooring designed for long-lasting enjoyment, and a professionally landscaped backyard featuring a tranquil water feature overlooking the ravine. Major mechanical upgrades include a whole-home backup generator, owned new tankless water heater and new furnace. Perfectly located just minutes to the DVP and Hwy 401 for an easy commute, with convenient TTC access to Broadview, Eglinton and Don Mills subway stations, plus the nearby Eglinton Crosstown LRT for even greater connectivity. Enjoy shopping, dining and entertainment at Shops at Don Mills, CF Fairview Mall and nearby Costco, along with parks, scenic trails and everyday amenities just minutes from your door. Surrounded by excellent public and private schools, this rare turnkey home offers the perfect blend of luxury, convenience and family-friendly living. Simply move in and enjoy!
MississaugaInvestor.ca
68 Dallimore Circle
Att/Row/Townhouse · 3bd/4ba · ~1,300 sqft
$1,350,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.59%
Monthly Cash Flow
-$5,546/mo
Estimated Rent
$3,250/mo
Cash-on-Cash
-22.45%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,250 |
| Mortgage | −$6,214 |
| Property Tax | −$1,069 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,125 |
| Vacancy (5%) | −$163 |
| Cash Flow | -$5,546/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,000 |
| Vacancy (5%) | −$1,950 |
| Property Tax | −$12,825 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,500 |
| Annual NOI | $8,025 |
| Cap Rate | 0.59% |
Cash Required to Close
| Down Payment (20%) | $270,000 |
| Ontario Land Transfer Tax | $23,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $296,475 |
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.