31 Camilla Crescent, Toronto E04
Toronto E04
$799,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by AIMHOME REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
2
Bathrooms
1
Days on Market
21
Price Drop
7%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,500/mo
Estimated from market price-to-rent ratios
Remarks
Beautiful Well Maintained Home On Quiet Crescent, New Sunroom Roof 2026, All Renovations, Hardwood Flooring, Kitchen and Appliance are within Ten Years. Family Room Addition With Hardwood Floors Walk Out To Beautiful Backyard* 40X125 Ft Private Lot. Walk Down 5 Houses To Park Entrance. Walking Distance To Schools, Ttc & Subway Station, Shopping & 20 Minutes To Downtown!!!
MississaugaInvestor.ca
31 Camilla Crescent
Detached · 2bd/1ba · ~1,300 sqft
$799,000
Cash-Flow Report · August 2, 2026
Cap Rate
1.28%
Monthly Cash Flow
-$2,827/mo
Estimated Rent
$2,500/mo
Cash-on-Cash
-19.36%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,500 |
| Mortgage | −$3,678 |
| Property Tax | −$633 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$666 |
| Vacancy (5%) | −$125 |
| Cash Flow | -$2,827/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,000 |
| Vacancy (5%) | −$1,500 |
| Property Tax | −$7,591 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,990 |
| Annual NOI | $10,219 |
| Cap Rate | 1.28% |
Cash Required to Close
| Down Payment (20%) | $159,800 |
| Ontario Land Transfer Tax | $12,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,255 |
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.