476 Strathmore Boulevard, Toronto E03
Toronto E03
$1,160,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CREST REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
5
Bathrooms
2
Days on Market
36
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
Location, Location, On Subway Line. Spacious Family Home Situated On The Danforth's Most Desired Streets And steps to Shops On Danforth. The Home offers a Open Concept and a Full/ Partially Finished Basement Apt With Separate Entrance in front and rear, Kitchen & 2 Bathrooms - Ideal In-Law Or Nanny, . Fabulous Backyard With Large Deck Great For Entertaining.
MississaugaInvestor.ca
476 Strathmore Boulevard
Semi-Detached · 5bd/2ba · ~1,750 sqft
$1,160,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.38%
Monthly Cash Flow
-$3,036/mo
Estimated Rent
$4,645/mo
Cash-on-Cash
-14.31%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,645 |
| Mortgage | −$5,339 |
| Property Tax | −$918 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$967 |
| Vacancy (5%) | −$232 |
| Cash Flow | -$3,036/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,740 |
| Vacancy (5%) | −$2,787 |
| Property Tax | −$11,020 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,600 |
| Annual NOI | $27,633 |
| Cap Rate | 2.38% |
Cash Required to Close
| Down Payment (20%) | $232,000 |
| Ontario Land Transfer Tax | $19,675 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $254,675 |
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.