367 Cummer Avenue, Toronto C14
Toronto C14
$1,350,000
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
6
Bathrooms
3
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,950/mo
Estimated from market price-to-rent ratios
Remarks
TTN: ALL BUILDERS, INVESTORS, END USERS: EXCELLENT DEEP LOT IN PRIME LOCATION ** PRESTIGIOUS STREET WITH MANY NEW BUILDS, ** Recently updated and in live in condition or can be rented if waiting for permits ** BEST BUY OF THE AREA ** DONT MISS - EXCELLENT OPPORTUNITY ** Custom Build a modern 4000 plus sq ft home on this deep lot **Ravine Property in the Heart of Willowdale - close to all amenities- TTC, Finch Station, Malls, Great Schools, Parks **Huge Potential And High Demand Neighbourhood** See Virtual Tour **
MississaugaInvestor.ca
367 Cummer Avenue
Detached · 6bd/3ba · ~1,300 sqft
$1,350,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.19%
Monthly Cash Flow
-$4,881/mo
Estimated Rent
$3,950/mo
Cash-on-Cash
-19.76%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,950 |
| Mortgage | −$6,214 |
| Property Tax | −$1,069 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,125 |
| Vacancy (5%) | −$198 |
| Cash Flow | -$4,881/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$47,400 |
| Vacancy (5%) | −$2,370 |
| Property Tax | −$12,825 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,500 |
| Annual NOI | $16,005 |
| Cap Rate | 1.19% |
Cash Required to Close
| Down Payment (20%) | $270,000 |
| Ontario Land Transfer Tax | $23,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $296,475 |
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.