26 Robbinstone Drive, Toronto E11
Toronto E11
$749,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 PERCY FULTON LTD.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
38
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,600/mo
Estimated from market price-to-rent ratios
Remarks
Location! Location!! This Beautifully Maintained Freehold Townhouse Located In A Desirable And Established Scarborough Neighborhood, Offers a Bright, Functional Layout Ideal For Families Or First Time Buyers. With 3 Spacious Bedrooms, Modern Upgrade And A Welcoming Atmosphere Throughout, This Home Blends Comfort With Contemporary Style. The Tastefully Renovated Kitchen With Quartz Countertops Showcases Contemporary Finishes And Quality Craftsmanship. Carpet Free Flooring Accents The Main Level And The Three Bedrooms. Updated Washrooms at Main Level & the 2nd Floor! Enjoy A Generous Backyard With A Wooden Deck, Perfect For Outdoor Entertaining And Family Gatherings. Minutes To Scarborough Town Centre, Highway 401, Shopping, Gas Stations, And Daily Amenities. Steps from Places Of Worship. Family-friendly neighbourhood with parks and amenities nearby.
MississaugaInvestor.ca
26 Robbinstone Drive
Att/Row/Townhouse · 3bd/2ba · ~1,300 sqft
$749,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.65%
Monthly Cash Flow
-$2,420/mo
Estimated Rent
$2,600/mo
Cash-on-Cash
-17.68%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,600 |
| Mortgage | −$3,448 |
| Property Tax | −$593 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$624 |
| Vacancy (5%) | −$130 |
| Cash Flow | -$2,420/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,200 |
| Vacancy (5%) | −$1,560 |
| Property Tax | −$7,116 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,490 |
| Annual NOI | $12,334 |
| Cap Rate | 1.65% |
Cash Required to Close
| Down Payment (20%) | $149,800 |
| Ontario Land Transfer Tax | $11,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $164,255 |
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.