15 Alamosa Drive, Toronto C15
Toronto C15
$1,980,000
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 CROSSROADS REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,600/mo
Estimated from market price-to-rent ratios
Remarks
Beautiful home in prime Bayview Village location, back onto Ravine, surrounded by mature trees, quiet seclusion of country retreat in the city. minutes to Hwy 404 & close to all amenities. Freshly painted , laminated floorings thru out. Landscaped garden with interlocking driveway & patio. Renovated breezeway with direct access to the garage & extra space for storage. Skylights flooded with abundant of natural light, 3 bedrooms on main floor & 2 full baths, plus 2 additional bedrooms, and a huge recreation / great room in the finished walk-out basement for extended family, office setting or entertaining. move in and enjoy.
MississaugaInvestor.ca
15 Alamosa Drive
Detached · 5bd/3ba · ~1,750 sqft
$1,980,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.56%
Monthly Cash Flow
-$8,187/mo
Estimated Rent
$4,600/mo
Cash-on-Cash
-22.58%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,600 |
| Mortgage | −$9,114 |
| Property Tax | −$1,568 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,650 |
| Vacancy (5%) | −$230 |
| Cash Flow | -$8,187/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,200 |
| Vacancy (5%) | −$2,760 |
| Property Tax | −$18,810 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$19,800 |
| Annual NOI | $11,130 |
| Cap Rate | 0.56% |
Cash Required to Close
| Down Payment (20%) | $396,000 |
| Ontario Land Transfer Tax | $36,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $435,075 |
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.