
42 Apollo Drive, Toronto C13
Toronto C13
$2,388,000
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
Detached
Bedrooms
6
Bathrooms
4
Days on Market
8
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Introducing an exceptional, fully turnkey luxury residence in the prestigious Denlow community-one of the city's most sought-after neighbourhoods, celebrated for its top Fraser Institute-ranked schools and unmatched family amenities. This elegant 5+1 bedroom, 4-bath, 2-storey home offers over 4,100 sq. ft.of refined living space designed for comfort, style, and effortless entertaining. Step into a bright, sophisticated interior featuring a chef-inspired kitchen with an expansive breakfast area, flowing seamlessly into a warm main-floor family room with custom built-in cabinetry. A generous living room and formal dining room provide the perfect backdrop for hosting.The fully finished lower level includes a private nanny or in-law suite with a brand-new 3-piece bath, plus an inviting recreation room-ideal for teens, guests, or multi-generational living. Additional features include a separate side entrance, main-floor laundry, gleaming hardwood floors, and modern pot lighting throughout. Perfectly situated just minutes to Hwy 401, beautiful parks, Edwards Gardens, and top-tier schools, this rare offering blends luxury, convenience, and an unbeatable location. 1 year Canadian Home Shield SafeCloseTM Home Systems & Appliance Warranty Coverage
MississaugaInvestor.ca
42 Apollo Drive
Detached · 6bd/4ba · ~2,750 sqft
$2,388,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.13%
Monthly Cash Flow
-$8,743/mo
Estimated Rent
$6,690/mo
Cash-on-Cash
-19.92%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$6,690 |
| Mortgage | −$10,992 |
| Property Tax | −$1,891 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,990 |
| Vacancy (5%) | −$335 |
| Cash Flow | -$8,743/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$80,280 |
| Vacancy (5%) | −$4,014 |
| Property Tax | −$22,686 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$23,880 |
| Annual NOI | $27,000 |
| Cap Rate | 1.13% |
Cash Required to Close
| Down Payment (20%) | $477,600 |
| Ontario Land Transfer Tax | $46,175 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $526,775 |
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.