
117 Sutherland Drive, Toronto C11
Toronto C11
$1,600,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KW Living Realty
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
Days on Market
2
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
Your South Leaside dream begins here. Located on one of the neighbourhood's most desirable streets, 117 Sutherland Drive is a wonderful opportunity to own a spacious two-storey detached home where classic charm meets future potential. With a welcoming layout, abundant natural light, and a prime family-friendly location, this home is ready for its next chapter. The main floor is designed for comfortable family living, featuring a large living & dinning room, a bright family room with a cozy fireplace, and plenty of space to gather, relax, and entertain. A separate side entrance to the basement adds excellent flexibility for an in-law suite, recreation area, home office, or future income potential, along with an additional full bathroom and ample storage. Upstairs, the home offers a thoughtful and practical layout with three spacious bedrooms, all filled with natural light. The second bedroom features a skylight, bringing in beautiful natural sunlight throughout the day. The primary bedroom includes its own ensuite, while two full bathrooms serve the second level, providing convenience and comfort for the whole family. Outside, you'll find beautifully maintained front and backyards, a private deck ideal for entertaining and family gatherings, an additional storage sheds, car garage, long private driveway for at least 2 vehicles, and a Tesla charger already installed. Move in and enjoy it as is, update it over time, or renovate to create your dream home. With its generous footprint, versatile layout, and functional foundation with room to further personalize and add value. This is a solid home with great bones, offered in "as is" condition, presenting an excellent opportunity to that offers possibilities many homes in the area simply can't match. All this, just steps to top-rated schools, parks, trails, transit, shops, and restaurants in one of Toronto's most desirable family communities.
MississaugaInvestor.ca
117 Sutherland Drive
Detached · 4bd/4ba · ~1,750 sqft
$1,600,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.51%
Monthly Cash Flow
-$5,355/mo
Estimated Rent
$5,090/mo
Cash-on-Cash
-18.28%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,090 |
| Mortgage | −$7,365 |
| Property Tax | −$1,267 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,333 |
| Vacancy (5%) | −$255 |
| Cash Flow | -$5,355/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$61,080 |
| Vacancy (5%) | −$3,054 |
| Property Tax | −$15,200 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$16,000 |
| Annual NOI | $24,126 |
| Cap Rate | 1.51% |
Cash Required to Close
| Down Payment (20%) | $320,000 |
| Ontario Land Transfer Tax | $28,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $351,475 |
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.