
33 Blue Forest Drive, Toronto C06
Toronto C06
$2,399,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE REAL ESTATE SERVICES LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
4
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$5,050/mo
Estimated from market price-to-rent ratios
Remarks
*** Custom-Built Sidesplit Home on a Mature Treed Corner Lot *** One of the finest homes in the area, sits on a beautifully landscaped, mature treed corner lot. An artist-designed oversized front door welcomes you into a stunning foyer with vaulted ceilings, creating a grand first impression. The unique floor plan features high ceilings throughout the main level and an abundance of natural light. The renovated kitchen opens to a spacious living area, while the large dining room is ideal for hosting large family gatherings. New Magic Windows (2023) throughout the house, with life warranty. The upper level offers four large bedrooms. On the ground floor, two additional rooms with direct access to the side yard provide flexibility for a home office, guest suite, or potential in-law apartment. The finished basement includes a large recreation room with a wet bar, an additional bedroom, and a convenient 2-piece bathroom, offering even more living and entertaining space. Outside, enjoy a private, beautifully treed backyard complete with a gas hookup for your BBQ and sprinkler system. The expansive corner lot also features a rare triple-car garage with direct access to the house and ample driveway parking. Ideally located just minutes from parks, walking trails, schools and shopping, this exceptional home combines timeless design, generous living space, and outstanding functionality.
MississaugaInvestor.ca
33 Blue Forest Drive
Detached · 6bd/4ba · ~2,750 sqft
$2,399,900
Cash-Flow Report · August 1, 2026
Cap Rate
0.34%
Monthly Cash Flow
-$10,374/mo
Estimated Rent
$5,050/mo
Cash-on-Cash
-23.51%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,050 |
| Mortgage | −$11,046 |
| Property Tax | −$1,900 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,000 |
| Vacancy (5%) | −$253 |
| Cash Flow | -$10,374/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$60,600 |
| Vacancy (5%) | −$3,030 |
| Property Tax | −$22,799 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$23,999 |
| Annual NOI | $8,072 |
| Cap Rate | 0.34% |
Cash Required to Close
| Down Payment (20%) | $479,980 |
| Ontario Land Transfer Tax | $46,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $529,453 |
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.