389 Davisville Avenue, Toronto C10
Toronto C10
$1,348,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP-ADMIRAL REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,250/mo
Estimated from market price-to-rent ratios
Remarks
Fabulous Davisville Village Home! This Amazing Sunny South Facing Semi Is In Move In Condition, Renovated & Features Front & Rare Additions, Open Concept Main Floor Great For Entertaining. Glass Railings, 3 Large bedrooms, 2 Renovated Bathrooms, Hardwood Thru 'out & A Woodburning Fireplace. Great Finished Basement! Wonderful Landscaped Yard W/Legal Front Pad Parking. Situated In The heart Of Davisville Village, Maurice Cody P.S. Subway.
MississaugaInvestor.ca
389 Davisville Avenue
Semi-Detached · 3bd/2ba · ~1,300 sqft
$1,348,000
Cash-Flow Report · August 2, 2026
Cap Rate
0.6%
Monthly Cash Flow
-$5,533/mo
Estimated Rent
$3,250/mo
Cash-on-Cash
-22.43%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,250 |
| Mortgage | −$6,205 |
| Property Tax | −$1,067 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,123 |
| Vacancy (5%) | −$163 |
| Cash Flow | -$5,533/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,000 |
| Vacancy (5%) | −$1,950 |
| Property Tax | −$12,806 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,480 |
| Annual NOI | $8,064 |
| Cap Rate | 0.6% |
Cash Required to Close
| Down Payment (20%) | $269,600 |
| Ontario Land Transfer Tax | $23,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $296,035 |
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.