82 Radwell Crescent, Toronto E07
Toronto E07
$1,288,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BAY STREET GROUP INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
22
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! Well-maintained detached home with a double car garage in a high-demand area. Bright and spacious with a functional layout, featuring 3+2 bedrooms, 4 washrooms, renovated kitchen with quartz countertop, backsplash and stainless steel appliances. Hardwood floors on main and second levels. Primary bedroom with 3-piece ensuite and large walk-in closet. Separate entrance to finished basement with 2 bedrooms and a 3-piece washroom. Direct access from garage to home. South-facing, sun-filled fenced backyard. Quiet street with convenient access to public transit, shopping, supermarkets, restaurants, schools, parks and daily amenities. A must see!
MississaugaInvestor.ca
82 Radwell Crescent
Detached · 5bd/4ba · ~1,750 sqft
$1,288,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.22%
Monthly Cash Flow
-$3,548/mo
Estimated Rent
$4,945/mo
Cash-on-Cash
-15.05%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,945 |
| Mortgage | −$5,928 |
| Property Tax | −$1,020 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,073 |
| Vacancy (5%) | −$247 |
| Cash Flow | -$3,548/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$59,340 |
| Vacancy (5%) | −$2,967 |
| Property Tax | −$12,236 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,880 |
| Annual NOI | $28,557 |
| Cap Rate | 2.22% |
Cash Required to Close
| Down Payment (20%) | $257,600 |
| Ontario Land Transfer Tax | $22,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $282,835 |
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.