
82 Major Street, Toronto C01
Toronto C01
$2,998,369
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOUSSPRO DL REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
6
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$5,650/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To This Extraordinary Victorian Masterpiece In The Heart Of South Annex Offering Over 3,800 Sq.Ft.Of Impeccably Designed Living Space.Showcasing Million-dollar Designer Finishes Throughout,This Bespoke Residence Embodies Refined Craftsmanship&Timeless Architectural Excellence."This Iconic Residence Has Been Completely Re Imagined And Rebuilt From The Ground Up-Thoughtfully Preserving Its Historic Charm While Introducing Elevated Modern Luxury.*Boasting A Magnificent Grand Open-Concept Entrance W Extravagant Tall Doors That Transform An Entryway Into a Breathtaking Statement Of Style,Highlighted By A Striking Glass Staircase W Seamless Flow Into Elegant Principal Rooms.The Family Room Is A Sophist.Statement Of Comfort,Featuring A Sleek Gas Fireplace,Designer Chandelier,Exquisite Italian-Import Cabinetry That Balances Warmth W Contemporary Style.At The Heart Of The Home,The Chef-Inspired Kitchen Impress.With Dramatic Waterfall Island,Industrial-Grade Appliances,Custom Cabinetry,Designer Lighting-Crafted For Both Everyday Living And Elevated Entertain.Dining Room Exudes Refinement With Floor-To-Ceiling Picture Window&A Stunning Statement Chandelier,Creating The Perfect Ambience For Unforgettable Gatherings.A Beautif.Appointed Powdr Room Complim.The Main Level.Upstairs,A Skylit Staircase Leads To Serene Private Quarters.The Primary Suite Is A Luxurious Retreat Featuring A Custom Walk-In Dressing Room With California Closets,A Modern Skylight,Designer Lighting,And A Spa- Inspired Ensuite Finished With Timeless Elegance.Step Out Onto The Private Rooftop Terrace And Take In Breathtaking Views Of The CN Tower And Toronto Skyline.The 2nd Level Offers Three Addit.Bdrms,Two Beautifully Designed Bthrms,Convenient Upper-Level Laundry-Ideal For Modern Family Living.The Lower Level Is Thought.Designed W Leisure And Wellness In Mind.Walkout Leads Directly To The Backyard Oasis,Seamlessly Blending Indoor Comfort W Outdoor Tranquility."Downtown Living.Best Value Guaranteed."
MississaugaInvestor.ca
82 Major Street
Detached · 6bd/6ba · ~2,750 sqft
$2,998,369
Cash-Flow Report · August 1, 2026
Cap Rate
0.11%
Monthly Cash Flow
-$13,532/mo
Estimated Rent
$5,650/mo
Cash-on-Cash
-24.45%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,650 |
| Mortgage | −$13,801 |
| Property Tax | −$2,374 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,499 |
| Vacancy (5%) | −$283 |
| Cash Flow | -$13,532/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$67,800 |
| Vacancy (5%) | −$3,390 |
| Property Tax | −$28,485 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$29,984 |
| Annual NOI | $3,241 |
| Cap Rate | 0.11% |
Cash Required to Close
| Down Payment (20%) | $599,673.8 |
| Ontario Land Transfer Tax | $61,434 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $664,107.8 |
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.