5 Glenelia Avenue, Toronto C14
Toronto C14
$4,180,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 MYPRO REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
7
Days on Market
12
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
Remarkable residence on a premium 65' south-facing lot in prime North York. Showcasing refined interior design and exceptional craftsmanship with soaring 14' ceilings on the main floor, a 4-level elevator, elegant wainscoting, coffered ceilings, built-in speakers, and smart home automation. The chef-inspired kitchen features an oversized quartz centre island, prep sink, and bright breakfast area. A sophisticated panelled office with fireplace and feature wall adds timeless elegance. The private primary retreat offers a gas fireplace, skylit his & hers walk-in closets, and a spa-inspired 7-piece ensuite. Additional highlights include heated floors in all ensuite bathrooms, radiant heated basement floors, dual HVAC systems, two laundry areas, a mudroom with side entrance, EV charger, and an in-ground sprinkler system. Conveniently located near top-rated public and private schools. Impeccably maintained and move-in ready.
MississaugaInvestor.ca
5 Glenelia Avenue
Detached · 5bd/7ba · ~4,250 sqft
$4,180,000
Cash-Flow Report · August 2, 2026
Cap Rate
0.44%
Monthly Cash Flow
-$17,712/mo
Estimated Rent
$8,995/mo
Cash-on-Cash
-22.85%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$8,995 |
| Mortgage | −$19,240 |
| Property Tax | −$3,309 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$3,483 |
| Vacancy (5%) | −$450 |
| Cash Flow | -$17,712/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$107,940 |
| Vacancy (5%) | −$5,397 |
| Property Tax | −$39,710 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$41,800 |
| Annual NOI | $18,333 |
| Cap Rate | 0.44% |
Cash Required to Close
| Down Payment (20%) | $836,000 |
| Ontario Land Transfer Tax | $90,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $929,975 |
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.