51B Foxley Street, Toronto C01
Toronto C01
$2,095,000
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
Semi-Detached
Bedrooms
4
Bathrooms
5
Days on Market
26
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,350/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 51b Foxley! This beautifully designed 3-Storey home has 3+2 bedrooms, 5 bathrooms and is located in the heart of Ossington Village. Features include: main floor with double closet, powder room, modern kitchen, tons of built-ins and a walk out to landscaped yard; The second level includes two spacious bedrooms, each with double closets and private ensuites, plus a dedicated office; 3rd level has the perfect primary with 6-piece spa-like ensuite and walk out to terrace with CN tower views; finished lower level with concrete floors, tons of storage and walkout to yard. One car parking in carport. Steps to the TTC, top schools, Trinity Bellwoods Park, and Ossington favorites like Bellwoods Brewery, Pizzeria Libretto, Manita, Mamakas, Bernhardts, Paris Paris, La Banane, Pilot Coffee Roasters, Bang Bang Ice Cream & Bakery, Lost &Found, and Kotn
MississaugaInvestor.ca
51B Foxley Street
Semi-Detached · 4bd/5ba · ~2,250 sqft
$2,095,000
Cash-Flow Report · August 3, 2026
Cap Rate
0.29%
Monthly Cash Flow
-$9,141/mo
Estimated Rent
$4,350/mo
Cash-on-Cash
-23.8%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,350 |
| Mortgage | −$9,643 |
| Property Tax | −$1,659 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,746 |
| Vacancy (5%) | −$218 |
| Cash Flow | -$9,141/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,200 |
| Vacancy (5%) | −$2,610 |
| Property Tax | −$19,903 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$20,950 |
| Annual NOI | $6,037 |
| Cap Rate | 0.29% |
Cash Required to Close
| Down Payment (20%) | $419,000 |
| Ontario Land Transfer Tax | $38,850 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $460,850 |
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.