
304 Roselawn Avenue, Toronto C03
Toronto C03
$2,650,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX REALTRON BEN AZIZI REALTY GROUP
Investment Analysis
Key Facts
Type
Triplex
Bedrooms
12
Bathrooms
5
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
Estimated per-unit rents for triplex based on GTA rental market data
Remarks
Exceptional legal triplex in the heart of Midtown Toronto, just steps to Yonge & Eglinton. This rare income-generating property offers approximately 3,955 sq. ft. of above-grade living space, plus an additional 1,170 sq. ft. basement apartment , featuring a total of 5 self-contained units: two spacious 3-bedroom suites, two 2-bedroom suites, and one bachelor basement apartment.An outstanding opportunity for investors seeking strong rental income or end users looking to live in one unit while generating substantial income from the remaining suites. The property also features a rare detached 3-car garage plus parking for 2 additional vehicles outside, offering a total of 5 parking spaces. There is also excellent potential to optimize, or expand the existing layout (subject to all required approvals).Ideally situated in one of Toronto's most sought-after neighbourhoods, just steps to the Yonge Subway, Eglinton Crosstown LRT, top-rated schools, parks, restaurants, cafés, shopping, and all the amenities the vibrant Yonge & Eglinton neighbourhood has to offer.A truly unique, turnkey investment with exceptional income potential, tremendous flexibility, and endless possibilities.
MississaugaInvestor.ca
304 Roselawn Avenue
Triplex · 12bd/5ba · ~4,250 sqft
$2,650,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.69%
Monthly Cash Flow
-$8,464/mo
Estimated Rent
$8,700/mo
Cash-on-Cash
-17.34%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$8,700 |
| Mortgage | −$12,198 |
| Property Tax | −$2,098 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,208 |
| Vacancy (5%) | −$435 |
| Cash Flow | -$8,464/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$104,400 |
| Vacancy (5%) | −$5,220 |
| Property Tax | −$25,175 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$26,500 |
| Annual NOI | $44,805 |
| Cap Rate | 1.69% |
Cash Required to Close
| Down Payment (20%) | $530,000 |
| Ontario Land Transfer Tax | $52,725 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $585,725 |
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.