25 Routliffe Lane, Toronto C07
Toronto C07
$1,180,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by PROMPTON REAL ESTATE SERVICES CORP.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,400/mo
Estimated from market price-to-rent ratios
Remarks
North York Jewels, Beautiful Luxurious Townhouse with a Private Backyard. Gourmet Kitchen W/Custom B/I Breakfast Area. Custom Built Deck W/ Planters. Extra Large S/S Appliances In The Kitchen. Custom Designed Blackout Drapes. Bright And Sunny East Faced. Natural Hardwood Floor Through Out The Entire House. Spacious Foyer With Marble Entrance. Central Vacuum; Fresh Paint. Two Big Storage Rooms Inside/Behind Garage. Furnace, A/C and HWT were replaced (2025), Roof (2019). Steps to TTC, community center, subway station, restaurants, and shopping. A perfect blend of comfort and urban lifestyle!
MississaugaInvestor.ca
25 Routliffe Lane
Att/Row/Townhouse · 4bd/3ba · ~1,750 sqft
$1,180,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.11%
Monthly Cash Flow
-$4,343/mo
Estimated Rent
$3,400/mo
Cash-on-Cash
-20.12%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,400 |
| Mortgage | −$5,431 |
| Property Tax | −$934 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$983 |
| Vacancy (5%) | −$170 |
| Cash Flow | -$4,343/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,800 |
| Vacancy (5%) | −$2,040 |
| Property Tax | −$11,210 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,800 |
| Annual NOI | $13,050 |
| Cap Rate | 1.11% |
Cash Required to Close
| Down Payment (20%) | $236,000 |
| Ontario Land Transfer Tax | $20,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $259,075 |
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.