59 Jones Avenue, Toronto E01
Toronto E01
$1,299,000
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
$3,500/mo
Estimated from market price-to-rent ratios
Remarks
Experience refined urban living in this newly renovated, over 1400 sq. ft.( above grade) residence located in one of downtown Toronto's most coveted pockets. Set on a peaceful street just moments from the city's energy, this home blends luxury, comfort, and thoughtful design. Every detail has been elevated with premium finishes, en-suite bathrooms in all three bedrooms, additional powder room on the main floor, and two elegant balconies that extend your living space outdoors. Sunlight pours through the home, enhanced by a dramatic skylight that creates a warm, inviting atmosphere. Enjoy a private fenced backyard, a rare indoor garage, and a versatile lower level with the option to add a fourth bedroom. Whether you're seeking a sophisticated investment or a forever home, this property is truly turn-key and exceptional.Within The Sought After Bruce PS And Riverdale CI School Catchments. * Property taxes still to be assessed
MississaugaInvestor.ca
59 Jones Avenue
Semi-Detached · 4bd/4ba · ~1,300 sqft
$1,299,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.91%
Monthly Cash Flow
-$4,990/mo
Estimated Rent
$3,500/mo
Cash-on-Cash
-20.99%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,500 |
| Mortgage | −$5,979 |
| Property Tax | −$1,028 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,083 |
| Vacancy (5%) | −$175 |
| Cash Flow | -$4,990/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,000 |
| Vacancy (5%) | −$2,100 |
| Property Tax | −$12,341 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,990 |
| Annual NOI | $11,869 |
| Cap Rate | 0.91% |
Cash Required to Close
| Down Payment (20%) | $259,800 |
| Ontario Land Transfer Tax | $22,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,255 |
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.