
1867 Dufferin Street, Toronto C03
Toronto C03
$837,500
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BAKER REAL ESTATE INCORPORATED
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
2
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,700/mo
Estimated from market price-to-rent ratios
Remarks
Amazing Opportunity in buy in Toronto's Centrally Located and Beloved Oakwood Village, this Three Bedroom home is an ideal choice for families with its comfortable living space and wonderful outdoor space. It offers a Spacious Open Concept Living/Dining Layout. Kitchen features an abundance of Natural Light, Considerable Cupboard Space and Pantry and has a Large Opening out to the Dining Room and another out to Sunroom. The Large Light Filled Sunroom can be used as a Sitting Room, Exercise Room, Mudroom & Storage area. From the Sunroom exit thru High Efficiency Patio Doors to a Large Deck with Bench Seating that doubles as storage that is Great for Barbeques & Outdoor Dining and Entertaining. From there, Continue down to the Large Patio and Garden and Oversized Shed. Recent updates include Refaced Kitchen Cabinets, Countertops and Backsplash, Built-in Bench with storage in the Foyer. Transit is literally at your Doorstep to the Dufferin Bus, Walk to St Clair Streetcar, Minutes to Eglinton LRT. Great community amenities that bring Newness to this Historic Neighbourhood include Shopping, Restaurants, Schools, Bike Paths, Parks with Playgrounds, Soccer Fields, Baseball Diamonds, Skating Rinks, 4 Pools (2 indoor & 2 Outdoor), 2 Rec Centres, Library, Daycare, etc. The area has all you need and this home is A must see!!
MississaugaInvestor.ca
1867 Dufferin Street
Semi-Detached · 3bd/2ba · ~900 sqft
$837,500
Cash-Flow Report · July 31, 2026
Cap Rate
1.4%
Monthly Cash Flow
-$2,876/mo
Estimated Rent
$2,700/mo
Cash-on-Cash
-18.78%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,700 |
| Mortgage | −$3,855 |
| Property Tax | −$663 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$698 |
| Vacancy (5%) | −$135 |
| Cash Flow | -$2,876/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$32,400 |
| Vacancy (5%) | −$1,620 |
| Property Tax | −$7,956 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,375 |
| Annual NOI | $11,749 |
| Cap Rate | 1.4% |
Cash Required to Close
| Down Payment (20%) | $167,500 |
| Ontario Land Transfer Tax | $13,225 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $183,725 |
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.