38- 850 Huntingwood Drive, Toronto E05
Toronto E05
$699,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by FIRST CLASS REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
21
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,450/mo
Estimated from market price-to-rent ratios
Remarks
NEWLY RENOVATED Condo Townhouse Conveniently Located in a Popular Neighbourhood. This Modern finished home features 3 Bedrooms, 4 Bathrooms, and Fully Finished Basement. Perfect for first time home buyers and small families. Close to shopping, TTC, School and Parks. Highly desirable location! New Stainless Steel Refrigerator, Stove and Exhaust Fan.
MississaugaInvestor.ca
38- 850 Huntingwood Drive
Condo Townhouse · 3bd/4ba · ~1,100 sqft
$699,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.64%
Monthly Cash Flow
-$2,262/mo
Estimated Rent
$2,450/mo
Cash-on-Cash
-17.71%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,450 |
| Mortgage | −$3,217 |
| Property Tax | −$553 |
| Insurance | −$225 |
| Condo Fee | −$594 |
| Vacancy (5%) | −$123 |
| Cash Flow | -$2,262/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$29,400 |
| Vacancy (5%) | −$1,470 |
| Property Tax | −$6,641 |
| Insurance | −$2,700 |
| Condo Fee | −$7,128 |
| Annual NOI | $11,461 |
| Cap Rate | 1.64% |
Cash Required to Close
| Down Payment (20%) | $139,800 |
| Ontario Land Transfer Tax | $10,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,255 |
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.