14 Valdane Drive, Toronto E04
Toronto E04
$999,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE SIGNATURE REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
3
Days on Market
10
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Detached bungalow on a 45 x 130 ft lot offering exceptional flexibility for end users and investors alike. The main level features 3 bedrooms, a full bath, separate living and dining rooms, an updated kitchen, and spacious principal rooms. A separate side entrance leads to a finished basement with two self-contained living areas, including a 1-bedroom apartment and a bachelor suite, plus shared laundry. Enjoy a fenced backyard with an interlocked patio area, attached garage, and private driveway parking for 3 vehicles total. Furnace, A/C, and roof are all in good working order. Conveniently located close to Eglinton Square Shopping Centre, Metro, Edge Park, Clairlea Public School, Victoria Park TTC, and quick access to Hwy. 401 and the Don Valley Parkway. A great opportunity to own in a well-connected neighbourhood. Book your private showing today.
MississaugaInvestor.ca
14 Valdane Drive
Detached · 5bd/3ba · ~1,300 sqft
$999,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.91%
Monthly Cash Flow
-$2,177/mo
Estimated Rent
$4,495/mo
Cash-on-Cash
-11.91%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,495 |
| Mortgage | −$4,598 |
| Property Tax | −$791 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$225 |
| Cash Flow | -$2,177/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$53,940 |
| Vacancy (5%) | −$2,697 |
| Property Tax | −$9,491 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,990 |
| Annual NOI | $29,062 |
| Cap Rate | 2.91% |
Cash Required to Close
| Down Payment (20%) | $199,800 |
| Ontario Land Transfer Tax | $16,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,255 |
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.