57 Jones Avenue, Toronto E01
Toronto E01
$1,349,000
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 REAL ESTATE CENTRE INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
4
Days on Market
111
Price Drop
16%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,550/mo
Estimated from market price-to-rent ratios
Remarks
Beautifully renovated 3-bedroom, 4-bathroom freehold home in a prime downtown Toronto location, tucked on a quiet street yet steps from the city's best amenities. Offering over 1400 sq. ft. of above grade living space, this bright and spacious property features high-end finishes throughout, en-suite bathrooms in every bedroom, and two private balconies. The main level flows into a fenced, private backyard, perfect for relaxing or entertaining. A rare indoor 1-car garage adds exceptional convenience. The lower level offers flexibility with the potential to create an additional bedroom. Natural light fills the home from every angle, highlighted by a stunning large skylight. A true turn-key opportunity-ideal as an investment or your forever home. Steps To Shops, Cafes, Transit, And Parks, And Located Within The Sought After Bruce PS And Riverdale CI School Catchments.* Property taxes still to be assessed.
MississaugaInvestor.ca
57 Jones Avenue
Semi-Detached · 4bd/4ba · ~1,300 sqft
$1,349,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.85%
Monthly Cash Flow
-$5,254/mo
Estimated Rent
$3,550/mo
Cash-on-Cash
-21.28%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,550 |
| Mortgage | −$6,209 |
| Property Tax | −$1,068 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,124 |
| Vacancy (5%) | −$178 |
| Cash Flow | -$5,254/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,600 |
| Vacancy (5%) | −$2,130 |
| Property Tax | −$12,816 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,490 |
| Annual NOI | $11,464 |
| Cap Rate | 0.85% |
Cash Required to Close
| Down Payment (20%) | $269,800 |
| Ontario Land Transfer Tax | $23,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $296,255 |
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.