49- 740 KENNEDY Road, Toronto E04
Toronto E04
$594,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
2
Bathrooms
2
Days on Market
34
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,150/mo
Estimated from market price-to-rent ratios
Remarks
*FAMILY FRIENDLY TOWNHOUSE COMPLEX, OUT OF THE WAY FROM MAIN ROAD TRAFFIC AND NOISE***2 STOREY***2 UPPER BEDROOMS***3RD BEDROOM IN BASEMENT***2 BATHROOMS***MOVE IN READY****FRESHLY SANDED WOOD FLOORS***PRIVATE PARKING DIRECTLY IN FRONT OF HOME***DECK AND PRIVATE BACK YARD***CAC***
MississaugaInvestor.ca
49- 740 KENNEDY Road
Att/Row/Townhouse · 2bd/2ba · ~900 sqft
$594,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.72%
Monthly Cash Flow
-$1,888/mo
Estimated Rent
$2,150/mo
Cash-on-Cash
-17.38%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,150 |
| Mortgage | −$2,738 |
| Property Tax | −$471 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$496 |
| Vacancy (5%) | −$108 |
| Cash Flow | -$1,888/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,800 |
| Vacancy (5%) | −$1,290 |
| Property Tax | −$5,652 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$5,949 |
| Annual NOI | $10,209 |
| Cap Rate | 1.72% |
Cash Required to Close
| Down Payment (20%) | $118,980 |
| Ontario Land Transfer Tax | $8,373 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $130,353 |
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.