
76 Bevdale Road, Toronto C07
Toronto C07
$2,880,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUPERSTARS REALTY LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
7
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Beautifully crafted custom home in a highly sought-after location, just steps to the community centre, parks, top-rated schools, and a short ride to the subway. Exceptional craftsmanship is showcased throughout with extensive custom millwork, panelled walls, designer built-ins, hardwood and marble flooring, LED pot lights, and a stunning oak library on the main floor.Impressive 10' ceilings on the main floor and walk-out basement, along with 9' ceilings on the second level, create a bright, open, and elegant living space. The gourmet chef's kitchen is appointed with premium custom cabinetry, quartz countertops and backsplash, a spacious breakfast area, and top-of-the-line Miele appliances.Designed with luxury and comfort in mind, this home features an elevator servicing all levels, heated floors, and four gas fireplaces-two on the main floor, one in the primary suite, and one in the walk-out basement. The luxurious primary retreat offers a private boudoir, walk-in closet, and a spa-inspired 6-piece ensuite with heated floors.Each of the four generously sized second-floor bedrooms enjoys the privacy of its own ensuite bathroom and walk-in closet, offering exceptional comfort for family and guests alike.The professionally finished walk-out basement is an ideal extension of the living space, featuring 11' ceilings, heated floors, two additional bedrooms, two bathrooms, a second kitchen, sauna, gas fireplace, and a spacious recreation area-perfect for entertaining, extended family, or multi-generational living.
MississaugaInvestor.ca
76 Bevdale Road
Detached · 6bd/7ba · ~4,250 sqft
$2,880,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.9%
Monthly Cash Flow
-$11,088/mo
Estimated Rent
$7,445/mo
Cash-on-Cash
-20.87%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$7,445 |
| Mortgage | −$13,256 |
| Property Tax | −$2,280 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,400 |
| Vacancy (5%) | −$372 |
| Cash Flow | -$11,088/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$89,340 |
| Vacancy (5%) | −$4,467 |
| Property Tax | −$27,360 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$28,800 |
| Annual NOI | $26,013 |
| Cap Rate | 0.9% |
Cash Required to Close
| Down Payment (20%) | $576,000 |
| Ontario Land Transfer Tax | $58,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $637,475 |
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.