49 Kentish Crescent, Toronto E07
Toronto E07
$1,208,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by LPT REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
60
Price Drop
2%
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,800/mo
Estimated from market price-to-rent ratios
Remarks
Offers Anytime. Detached Family Home In Agincourt Neighbourhood. Located On A Quiet, Child-Safe Crescent. Bright & Spacious. 1,813 Square Feet Above Grade As Per MPAC. Finished Basement. Walk Out To Deck & Privacy Fenced Backyard. Steps To White Haven Public School, St. Elizabeth Seton Catholic School & White Haven Park. Convenient Location By Highway 401, TTC, Schools, Shops, Parks & More. Click On Virtual Tour To See 4K Video.
MississaugaInvestor.ca
49 Kentish Crescent
Detached · 5bd/4ba · ~1,750 sqft
$1,208,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.41%
Monthly Cash Flow
-$4,138/mo
Estimated Rent
$3,800/mo
Cash-on-Cash
-18.72%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,800 |
| Mortgage | −$5,560 |
| Property Tax | −$956 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,007 |
| Vacancy (5%) | −$190 |
| Cash Flow | -$4,138/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$45,600 |
| Vacancy (5%) | −$2,280 |
| Property Tax | −$11,476 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,080 |
| Annual NOI | $17,064 |
| Cap Rate | 1.41% |
Cash Required to Close
| Down Payment (20%) | $241,600 |
| Ontario Land Transfer Tax | $20,635 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $265,235 |
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.