103 Burndale Avenue, Toronto C07
Toronto C07
$3,680,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by MASTER`S TRUST REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
6
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$6,400/mo
Estimated from market price-to-rent ratios
Remarks
Exquisite Home In Yonge & Sheppard.Steps To Parks, Subway,Shopping,Hwy.*Luxurious/U-N-I-Q-U-E W/The Highest Standard+T-Notch Materials*Impeccable Attention To Showcase/Opulent Interior/Open Concept W/Soaring Ceilings(Foyer/Lib),Hi-Ceiling(All Flr)*Modern Kitchen With Large Center Island, High-End Built-In Appliances . Family Room Overlooking Backyard And Walk-Out To Deck. Basement Features Large Rec Room With Fireplace & Wet Bar, Nanny's Quarter.New Hardwood floor all over(Y2025), New Powder Room(Y2025), New Paint(Y2025)
MississaugaInvestor.ca
103 Burndale Avenue
Detached · 5bd/6ba · ~4,250 sqft
$3,680,000
Cash-Flow Report · July 31, 2026
Cap Rate
-0.04%
Monthly Cash Flow
-$17,064/mo
Estimated Rent
$6,400/mo
Cash-on-Cash
-25.05%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$6,400 |
| Mortgage | −$16,939 |
| Property Tax | −$2,913 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$3,067 |
| Vacancy (5%) | −$320 |
| Cash Flow | -$17,064/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$76,800 |
| Vacancy (5%) | −$3,840 |
| Property Tax | −$34,960 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$36,800 |
| Annual NOI | $-1,500 |
| Cap Rate | -0.04% |
Cash Required to Close
| Down Payment (20%) | $736,000 |
| Ontario Land Transfer Tax | $78,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $817,475 |
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.