
15 Resolution Crescent, Toronto C15
Toronto C15
$1,100,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REMAX YOUR COMMUNITY REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
1
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
Highly coveted Hillcrest Village! This home is situated on a quiet tree lined crescent, lovingly cared for 3+1 bedroom bungalow, built by Schickendanz Brothers Ltd in 1965, first time offered for sale by original owner, fully fenced private rear oversized irregular shaped yard (see attached plan of survey), updated windows on the ground level, hardwood under broadloom on ground level, newer air conditioner and gas furnace, oversized open concept basement recreation room with above grade window, separate side entrance located under carport, 100Amp fuse electrical panel, eat in kitchen with custom seating for six around large table, separate utility room and separate oversized laundry-storage room. Great opportunity for the first time buyer to buy into the community, or ideal for the handyman to renovate, or to build a new home, total lot area over 8000 square feet (mpac is incorrect, refer to attached survey). The areas highly rated schools-A.Y. Jackson secondary, Zion Heights Junior High, Cresthaven Drive Public, all within walking distance. Walk to TTC, GO-Train, shopping plaza, Cummer park community center, library, place of worship, walking/hiking trails, Cresthaven drive park and tennis club. Close to Hwy's 401 and 404. (carport building documents available upon request)
MississaugaInvestor.ca
15 Resolution Crescent
Detached · 4bd/1ba · ~1,300 sqft
$1,100,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.35%
Monthly Cash Flow
-$2,906/mo
Estimated Rent
$4,390/mo
Cash-on-Cash
-14.44%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,390 |
| Mortgage | −$5,063 |
| Property Tax | −$871 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$917 |
| Vacancy (5%) | −$220 |
| Cash Flow | -$2,906/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,680 |
| Vacancy (5%) | −$2,634 |
| Property Tax | −$10,450 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,000 |
| Annual NOI | $25,896 |
| Cap Rate | 2.35% |
Cash Required to Close
| Down Payment (20%) | $220,000 |
| Ontario Land Transfer Tax | $18,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,475 |
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.