23 Rensburg Drive, Toronto E04
Toronto E04
$899,999
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 GOLD REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
2
Days on Market
103
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,450/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 23 Rensburg Drive - a beautifully maintained home offering comfort, style, andexceptional value in a sought-after Toronto neighborhood.This clean and well-cared-for property features elegant hardwood flooring throughout, addingwarmth and timeless appeal to every room. The recently upgraded washroom showcases modernfinishes, providing a fresh and stylish space for everyday living.The home has been meticulously maintained, reflecting true pride of ownership. Step outside toa private backyard with no direct rear neighbors-backing onto a high-rise apartment, offering asense of openness and added privacy.Perfect for first-time buyers, investors, or those looking to customize a home to their taste,this property blends solid features with excellent potential in a prime location close toamenities, transit, and more.Don't miss this opportunity to own a versatile and inviting home!
MississaugaInvestor.ca
23 Rensburg Drive
Detached · 5bd/2ba · ~1,300 sqft
$899,999
Cash-Flow Report · August 1, 2026
Cap Rate
2.12%
Monthly Cash Flow
-$2,554/mo
Estimated Rent
$3,450/mo
Cash-on-Cash
-15.52%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,450 |
| Mortgage | −$4,143 |
| Property Tax | −$713 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$750 |
| Vacancy (5%) | −$173 |
| Cash Flow | -$2,554/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$41,400 |
| Vacancy (5%) | −$2,070 |
| Property Tax | −$8,550 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,000 |
| Annual NOI | $19,080 |
| Cap Rate | 2.12% |
Cash Required to Close
| Down Payment (20%) | $179,999.8 |
| Ontario Land Transfer Tax | $14,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,474.8 |
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.