151 Fawcett Trail, Toronto E11
Toronto E11
$999,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REAL ONE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
4
Days on Market
37
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to this beautifully updated 4-bedroom, 4-level backsplit offering exceptional space, versatility, and modern finishes throughout. The heart of the home is the stunning newly renovated kitchen (2025), featuring contemporary cabinetry, stylish finishes, and brand-new appliances including a gas range-perfect for family living and entertaining.This home has been extensively upgraded with two additional bathrooms, a fully renovated basement, and new flooring installed throughout, creating a fresh and cohesive feel from top to bottom. The functional layout offers multiple living areas, ideal for growing families, multi-generational living, or those seeking flexible space to work and relax.Enjoy the convenience of both a side entrance and a walkout to the backyard, providing excellent access and potential for extended family living. Step outside to a spacious, private backyard-perfect for summer gatherings, gardening, or simply enjoying the outdoors.Located in a desirable neighbourhood close to schools, parks, shopping, and transit, this move-in-ready home combines thoughtful renovations with outstanding family-friendly living.Roofing (2025), Windows(2025).
MississaugaInvestor.ca
151 Fawcett Trail
Detached · 6bd/4ba · ~1,750 sqft
$999,000
Cash-Flow Report · August 3, 2026
Cap Rate
3.25%
Monthly Cash Flow
-$1,892/mo
Estimated Rent
$4,795/mo
Cash-on-Cash
-10.36%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,795 |
| Mortgage | −$4,598 |
| Property Tax | −$791 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$240 |
| Cash Flow | -$1,892/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$57,540 |
| Vacancy (5%) | −$2,877 |
| Property Tax | −$9,491 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,990 |
| Annual NOI | $32,482 |
| Cap Rate | 3.25% |
Cash Required to Close
| Down Payment (20%) | $199,800 |
| Ontario Land Transfer Tax | $16,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,255 |
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.