
9 Terrington Court, Toronto C13
Toronto C13
$1,849,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE LANDMARK REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
2
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$4,200/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To This Well Maintained & Thoughtfully Updated Bungalow Nestled At The End Of A Quiet Highly Coveted Cul-De-Sac In The Prestigious Banbury-Don Mills Community, Adjacent To Toronto's Renowned Bridle Path. Situated On An Exceptional 10,904sqft Pie-Shaped Lot & Backing Onto Open Green Space With No Rear Neighbours, This Property Offers Outstanding Privacy, Abundant Natural Light And A Tranquil Park-Like Setting. Whether You're Looking For A Move-In-Ready Home Or The Ideal Site To Build Your Dream Residence, This Property Offers Exceptional Flexibility And Long-Term Value. The Existing Home Features 3+1Brms, 2 Full Baths, A Modern Kitchen With Quartz Countertops&Sleek Cabinetry, Laminate Flooring Throughout. Fully Finished Basement Offers An Additional Brm And Spacious Recreation Area. Planning To Build? This Property Offers A Significant Advantage For Those Envisioning A Custom Home: Architectural Drawings Have Been Completed, Committee Of Adjustment Approval Has Been Obtained, Ready To Move Forward With The Building Permit Application- Saving Valuable Time And Streamlining The Path To Your Dream Home. You're Just Minutes From Hwy401/404/DVP, With Downtown Toronto Approx. 20 Minutes Away. Steps To Edwards Gardens, Bond Park, Shops At Don Mills, Grocery Stores, Restaurants, TTC Transit And Subway Access. Situated In A Highly Regarded School District, Including Rippleton Public School, Denlow Public School, And Top-Ranked York Mills Collegiate Institute, As Well As Some Of The City's Most Prestigious Private Schools, Including Toronto French School, Crescent School, The York School, Havergal College, Bayview Glen, Junior Academy, And St. Clement's School. Move In And Enjoy Today, Renovate, Expand, Or Build Your Custom Dream Estate Tomorrow. Don't Miss This Exceptional Opportunity To Own A Beautifully Updated Home With Outstanding Redevelopment Potential In A Premier Location.
MississaugaInvestor.ca
9 Terrington Court
Detached · 4bd/2ba · ~1,300 sqft
$1,849,800
Cash-Flow Report · July 31, 2026
Cap Rate
0.49%
Monthly Cash Flow
-$7,755/mo
Estimated Rent
$4,200/mo
Cash-on-Cash
-22.9%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,200 |
| Mortgage | −$8,514 |
| Property Tax | −$1,464 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,542 |
| Vacancy (5%) | −$210 |
| Cash Flow | -$7,755/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,400 |
| Vacancy (5%) | −$2,520 |
| Property Tax | −$17,573 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$18,498 |
| Annual NOI | $9,109 |
| Cap Rate | 0.49% |
Cash Required to Close
| Down Payment (20%) | $369,960 |
| Ontario Land Transfer Tax | $33,471 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $406,431 |
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.