18 Tuna Court, Toronto C13
Toronto C13
$1,099,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by COLDWELL BANKER REAL ESTATE PROFESSIONALS
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
2
Days on Market
21
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,300/mo
Estimated from market price-to-rent ratios
Remarks
This Fully Renovated, Semi-Detached Bungalow Is The Perfect Sanctuary For Any Couples Or A Growing Small Family. Completely Gutted And Beautifully Transformed In 2016, This Home Seamlessly Blends Contemporary Upgrades With An Incredibly Warm, Homey Vibe. The Main Level Features Gorgeous, Solid Hardwood Floors And An Abundance Of Natural Light, Anchored By Two Stunning Skylights-One Casting A Bright Glow Over Your Dining Room Conversations, And Another Turning The Main Bathroom Into A Serene Oasis. Downstairs, The Finished Walk-Out Basement Seamlessly Connects Your Indoor Living To An Outdoor Retreat, Stepping Straight Out To A Beautiful Heated Pool. From Morning Coffee In The Sun To Summer Afternoons By The Water, This Home Is Ready For Its Next Chapter. The Main Downstairs Area Features A Built-In Bookshelf Wall That Offers A Picturesque Backdrop For A Study Or Dedicated Office Space. Two Additional Rooms In The Basement Can Serve As A Guest Bedroom Or Rec/Gym Room With Extra Storage Shelves. Great Commute From Property Just Minutes Away From DVP/401 But Settled In A Quiet Court With No Cars Through. Total 2652sf Of Living Space! See Matterport Virtual Tour In Link!
MississaugaInvestor.ca
18 Tuna Court
Semi-Detached · 4bd/2ba · ~1,300 sqft
$1,099,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.23%
Monthly Cash Flow
-$3,935/mo
Estimated Rent
$3,300/mo
Cash-on-Cash
-19.57%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,300 |
| Mortgage | −$5,059 |
| Property Tax | −$870 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$916 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$3,935/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,600 |
| Vacancy (5%) | −$1,980 |
| Property Tax | −$10,441 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,990 |
| Annual NOI | $13,489 |
| Cap Rate | 1.23% |
Cash Required to Close
| Down Payment (20%) | $219,800 |
| Ontario Land Transfer Tax | $18,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,255 |
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.