
3686 Ellesmere Road, Toronto E10
Toronto E10
$1,599,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/FUTURE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
5
Days on Market
11
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,200/mo
Estimated from market price-to-rent ratios
Remarks
Elegant Custom-Built Home In A Prime Scarborough LocationWelcome To 3686 Ellesmere Road, A Beautifully Crafted Custom Residence Offering Approximately 2485 Sq. Ft. Of Above-Grade Living Space, Designed With Timeless Elegance And Modern Comfort. From The Moment You Arrive, The Impressive Stone Façade, Double Garage, And Grand Entrance Create Exceptional Curb Appeal. Step Inside To Discover A Spectacular 10-Foot Ceiling On The Main Floor And A Soaring Open-To-Above Foyer That Fills The Home With Natural Light.The Thoughtfully Designed Main Level Features Rich Hardwood Flooring, Detailed Coffered Ceilings, Elegant Crown Mouldings, A Spacious Formal Living And Dining Area, And A Warm Family Room With A Fireplace-Perfect For Everyday Living And Entertaining.The Chef-Inspired Kitchen Boasts Custom Full-Height Cabinetry, Granite Countertops, Premium Built-In Appliances, A Stylish Backsplash, And Abundant Storage, Making It Both Beautiful And Functional.Upstairs, Enjoy 9-Foot Ceilings Throughout The Second Floor, Where Generously Sized Bedrooms Provide Comfort And Privacy. The Spacious Primary Suite Offers A Peaceful Retreat With A Luxurious Ensuite Bathroom And Ample Closet Space.Property Highlights:Approximately 2,600 Sq. Ft. Above GroundCustom-Built Stone Exterior10-Ft Ceilings On The Main Floor10-Ft Ceilings On The Second FloorGrand Open-To-Above FoyerHardwood Flooring ThroughoutCoffered Ceilings And Crown MouldingGourmet Kitchen With Custom Cabinetry And Built-In AppliancesSpacious Family Room With FireplaceDouble-Car GarageLocated Close To Schools, Parks, Shopping, Public Transit, Highway 401, University Of Toronto Scarborough, Centennial College, And Other Everyday Amenities.This Exceptional Home Seamlessly Blends Luxury, Craftsmanship, And Convenience, Making It An Outstanding Opportunity For Families Seeking Upscale Living In One Of Scarborough's Most Desirable Neighbourhoods. Photos Uploaded In This Listing Are All AI Staged.
MississaugaInvestor.ca
3686 Ellesmere Road
Detached · 5bd/5ba · ~2,750 sqft
$1,599,999
Cash-Flow Report · July 31, 2026
Cap Rate
0.87%
Monthly Cash Flow
-$6,200/mo
Estimated Rent
$4,200/mo
Cash-on-Cash
-21.17%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,200 |
| Mortgage | −$7,365 |
| Property Tax | −$1,267 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,333 |
| Vacancy (5%) | −$210 |
| Cash Flow | -$6,200/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,400 |
| Vacancy (5%) | −$2,520 |
| Property Tax | −$15,200 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$16,000 |
| Annual NOI | $13,980 |
| Cap Rate | 0.87% |
Cash Required to Close
| Down Payment (20%) | $319,999.8 |
| Ontario Land Transfer Tax | $28,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $351,474.8 |
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.