
37 Gledhill Avenue, Toronto E03
Toronto E03
$1,185,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REAL BROKER ONTARIO LTD.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
4
Days on Market
17
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Homes of this caliber are exceptionally rare in Woodbine-Lumsden. Thoughtfully redesigned and impeccably maintained, this stunning 3-bedroom, 4-bathroom semi-detached offers timeless design, quality craftsmanship, and everyday functionality. A comprehensive pre-listing home inspection is available, providing buyers with added confidence and peace of mind. At the heart of the home is a custom AyA Kitchen featuring premium maple cabinetry, quartz countertops with matching backsplash, a waterfall peninsula, rollout pantry drawers, and ample storage. White oak engineered hardwood floors throughout with elegant herringbone on the main level and wide-plank flooring upstairs. Extensive renovations include energy-efficient windows, a new roof, Hardie Board siding, a redesigned second-floor bathroom, and more quality upgrades. The finished lower level with separate entrance offers a flexible space for a recreation room, home office, guest suite, or fourth bedroom, while a bathroom on every level adds convenience. Step outside to an exceptional extra-deep lot with no rear neighbours and unobstructed views down a mature tree-lined avenue. The east-facing backyard is a private retreat, perfect for morning coffee or summer entertaining. The charming brick facade and covered porch complete the home's curb appeal. A rare East York offering, this home features two private rear parking spaces, additional shared front parking, and future garage or garden suite potential, offering exceptional flexibility and long-term value. Perfectly positioned in one of East York's most connected, family-friendly communities, enjoy a Walk Score of 97 with the Danforth, cafes, restaurants, shops, parks, schools, and everyday amenities moments away. Walk to Gledhill Junior Public School, Terry Fox Recreation Centre, and Gledhill Park. The subway and GO Station are both within walking distance for an effortless downtown commute, while Taylor Creek and the Beaches provide the perfect escape into nature.
MississaugaInvestor.ca
37 Gledhill Avenue
Semi-Detached · 4bd/4ba · ~1,300 sqft
$1,185,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.09%
Monthly Cash Flow
-$3,387/mo
Estimated Rent
$4,440/mo
Cash-on-Cash
-15.62%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,440 |
| Mortgage | −$5,454 |
| Property Tax | −$938 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$988 |
| Vacancy (5%) | −$222 |
| Cash Flow | -$3,387/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$53,280 |
| Vacancy (5%) | −$2,664 |
| Property Tax | −$11,258 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,850 |
| Annual NOI | $24,808 |
| Cap Rate | 2.09% |
Cash Required to Close
| Down Payment (20%) | $237,000 |
| Ontario Land Transfer Tax | $20,175 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $260,175 |
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.