155 Goldhawk Trail, Toronto E07
Toronto E07
$875,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by GALLO REAL ESTATE LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
32
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,850/mo
Estimated from market price-to-rent ratios
Remarks
Client RemarksWelcome to this 155 Goldhawk Trail ! Sought after Neighbourhood ! Featuring this 3-level backsplit with attached garage and inground pool ! The home boasts bright living room and dining room, eat-in kitchen with side door to private backyard. There are 3 spacious bedrooms and a bright, finished rec room with above-grade windows-perfect for family living or entertaining. Enjoy a private, fully fenced backyard complete with an inviting inground pool, ideal for summer relaxation. Conveniently located close to schools, parks, shopping. This home offers comfort, convenience, and lifestyle.
MississaugaInvestor.ca
155 Goldhawk Trail
Detached · 3bd/2ba · ~1,300 sqft
$875,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.45%
Monthly Cash Flow
-$2,968/mo
Estimated Rent
$2,850/mo
Cash-on-Cash
-18.55%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,850 |
| Mortgage | −$4,028 |
| Property Tax | −$693 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$729 |
| Vacancy (5%) | −$143 |
| Cash Flow | -$2,968/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,200 |
| Vacancy (5%) | −$1,710 |
| Property Tax | −$8,313 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,750 |
| Annual NOI | $12,727 |
| Cap Rate | 1.45% |
Cash Required to Close
| Down Payment (20%) | $175,000 |
| Ontario Land Transfer Tax | $13,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $191,975 |
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.