
43 Amroth Avenue, Toronto E02
Toronto E02
$1,099,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REAL ESTATE HOMEWARD
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
2
Days on Market
9
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,300/mo
Estimated from market price-to-rent ratios
Remarks
Prime Danforth Location **** Vintage charm meets contemporary living in this beautifully renovated home. **** Outstanding floorplan, a spacious 2.5 story home with 3 bedrooms, a potential 4th bedroom or flex space, 2 full bathrooms with heated floors. The open-concept main floor is warm and inviting, featuring rich maple hardwood floors, exposed brick, stylish glass railings, a gas fireplace, and a practical enclosed front porch with storage. Finally a family-sized eat-in kitchen with Caesarstone countertops, lots of cupboard space, nice stainless steel appliances (both a 240V outlet and a gas line for your choice of electric or gas range). Walkout to a lush garden and large deck, a stone patio and a fully fenced backyard with plenty of green space. A dedicated natural gas BBQ hookup makes outdoor entertaining effortless. The finished lower level adds valuable living space, while the third-floor loft offers endless flexibility as a potential 4th bedroom, home office, or flex space. **** Updated windows throughout, updated bathrooms with heated floors. Hi-Efficiency forced-air Gas Furnace, central air conditioning, on-demand hot water system. Nest Smart Thermostat. Many "Kasa" smart light switches, pot lights, and some dimmers complete this move-in-ready home. **** Desirable Danforth - Walk to brunch, cool shops, grocery stores, Royal Beef butcher, local pubs. Wonderful East Lynn Park, and its weekly farmers' market... so many neighbourhood favourites that make the Danforth one of Toronto's most loved communities. It's perfectly connected, From Amroth Avenue you're just a 5-minute walk to Woodbine TTC Subway Station and approximately a 15-minute walk to Danforth GO Station for an easier commute downtown. Danforth bike lanes and lush local trails are nearby. **** Street permit parking is available - the current owners park on the block everyday... You'll love living here. [ Offer Presentation Thursday August 6th @ 3:00pm ]
MississaugaInvestor.ca
43 Amroth Avenue
Semi-Detached · 4bd/2ba · ~1,300 sqft
$1,099,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.23%
Monthly Cash Flow
-$3,935/mo
Estimated Rent
$3,300/mo
Cash-on-Cash
-19.57%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,300 |
| Mortgage | −$5,059 |
| Property Tax | −$870 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$916 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$3,935/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,600 |
| Vacancy (5%) | −$1,980 |
| Property Tax | −$10,441 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,990 |
| Annual NOI | $13,489 |
| Cap Rate | 1.23% |
Cash Required to Close
| Down Payment (20%) | $219,800 |
| Ontario Land Transfer Tax | $18,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,255 |
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.