23 Dunelm Street, Toronto E08
Toronto E08
$958,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUPERSTARS REALTY LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
4
Days on Market
11
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,700/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
A Great Opportunity in the highly desirable Scarborough Village community! Spacious Bungalow features 3+3 bedrooms, 4 bathrooms and 1+1 kitchens, 1205 Sqft offering an ideal layout for multi-generational living or income potential. Laminate throughout Main floor, lots of pot light in living & dining room. Primary bedroom with a private ensuite. Finished Basement With Separate Entrance, 3 Bedroom & 2 bathrooms, Ideal For Multi-generational Living Or Rental Income. Long driveway fits up to 6 cars situated on an impressive 68.88 x 147.52 ft lot, presents excellent future redevelopment potential. Newer roof (2024). Conveniently located close to schools, parks, public transit, shopping, and everyday amenities. A fantastic opportunity for homeowners, investors, and builders.
MississaugaInvestor.ca
23 Dunelm Street
Detached · 6bd/4ba · ~1,300 sqft
$958,900
Cash-Flow Report · July 31, 2026
Cap Rate
3.36%
Monthly Cash Flow
-$1,732/mo
Estimated Rent
$4,700/mo
Cash-on-Cash
-9.88%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,700 |
| Mortgage | −$4,414 |
| Property Tax | −$759 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$799 |
| Vacancy (5%) | −$235 |
| Cash Flow | -$1,732/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$56,400 |
| Vacancy (5%) | −$2,820 |
| Property Tax | −$9,110 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,589 |
| Annual NOI | $32,181 |
| Cap Rate | 3.36% |
Cash Required to Close
| Down Payment (20%) | $191,780 |
| Ontario Land Transfer Tax | $15,653 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $210,433 |
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.