11 Elynhill Drive, Toronto C07
Toronto C07
$1,288,888
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 HERITAGE GROUP LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
2
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
Location! Location! Location! Welcome to your dream home at 11 Elynhill Dr. This spacious detached bungalow, one of the larger models in the neighbourhood, is situated in a highly sought-after community and offers outstanding value for families, investors, or those seeking multi-generational living. The bright, open-concept main floor features3 generous bedrooms, 2 full bathrooms, and a functional layout designed for comfortable everyday living. The fully finished basement, complete with a separate entrance, offers excellent income potential or an ideal in-law suite. It includes 2 bedrooms, 2 bathrooms, and ample living space. Additional highlights include an attached garage, a newly paved asphalt driveway with parking for 4 vehicles, plus the garage for a total of 5 parking spaces. Ideally located close to top-rated schools, parks, shopping, and public transit, this home combines comfort, convenience, and exceptional investment potential. Don't miss this fantastic opportunity!
MississaugaInvestor.ca
11 Elynhill Drive
Detached · 5bd/4ba · ~1,300 sqft
$1,288,888
Cash-Flow Report · July 31, 2026
Cap Rate
2.21%
Monthly Cash Flow
-$3,554/mo
Estimated Rent
$4,945/mo
Cash-on-Cash
-15.07%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,945 |
| Mortgage | −$5,933 |
| Property Tax | −$1,020 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,074 |
| Vacancy (5%) | −$247 |
| Cash Flow | -$3,554/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$59,340 |
| Vacancy (5%) | −$2,967 |
| Property Tax | −$12,244 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,889 |
| Annual NOI | $28,540 |
| Cap Rate | 2.21% |
Cash Required to Close
| Down Payment (20%) | $257,777.6 |
| Ontario Land Transfer Tax | $22,253 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $283,030.6 |
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.