60 Warner Avenue, Toronto C13
Toronto C13
$1,399,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BAY STREET GROUP INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
14
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$4,000/mo
Estimated from market price-to-rent ratios
Remarks
Exceptional Location in a highly sought-after neighborhood! Rare opportunity to own a beautifully upgraded home in a prime, highly convenient neighborhood Victoria Village. Gorgeous & Bright three bedroom Raised-bungalow features a professionally renovated main floor with significant upgrades and modern finishes throughout. Engineered Floor Throughout, Brand-new Front Entry Door and select Windows, Modern Light Fixtures & Pot Lights, Upgraded Washrooms with Smart Bidet Toilets. Open Concept Kitchen With Breakfast Area, Central Island, Backsplash, Elegant Cabinet, Brand-new Stainless Steel Appliances including an ice-making refrigerator, Range Hood, Stove, Dishwasher and a Water Purification System at main floor kitchen, Main floor Laundry Rough-in is available, further enhance the home value and appeal. Finished walkout Basement, Great Recreation Area for Family and Potential Rental Income. Long Driveway Without Sidewalk. Just a short walk to the Eglinton LRT, shopping, parks, schools, and quick access to major highway DVP/ Hwy 401. This home is not to be missed!
MississaugaInvestor.ca
60 Warner Avenue
Detached · 5bd/4ba · ~1,300 sqft
$1,399,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.12%
Monthly Cash Flow
-$5,138/mo
Estimated Rent
$4,000/mo
Cash-on-Cash
-20.07%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,000 |
| Mortgage | −$6,439 |
| Property Tax | −$1,108 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,166 |
| Vacancy (5%) | −$200 |
| Cash Flow | -$5,138/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$48,000 |
| Vacancy (5%) | −$2,400 |
| Property Tax | −$13,291 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,990 |
| Annual NOI | $15,619 |
| Cap Rate | 1.12% |
Cash Required to Close
| Down Payment (20%) | $279,800 |
| Ontario Land Transfer Tax | $24,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $307,255 |
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.