
10 Stepping Stone Trail, Toronto E11
Toronto E11
$1,299,900
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
4
Days on Market
10
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,900/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To This Beautifully Maintained, Move-In-Ready 4-Bedroom Detached Home, Offering The Perfect Blend Of Style, Comfort, And Convenience. Featuring A Double-Car Garage And A Spacious Front Balcony, This Bright And Inviting Home Is Designed For Modern Family Living. The Functional Layout Offers Generous Living And Family Rooms, Providing The Perfect Space For Everyday Living And Entertaining. Relax By The Cozy Gas Fireplace In The Family Room Or Step Outside To The Large Backyard Deck, Ideal For Summer BBQs And Gatherings. Freshly Painted Throughout, The Main Floor Features Elegant Pot Lights, Stainless Steel Appliances, Quartz Countertops, And Brand-New Stove And Dishwasher. The Partially Renovated Bathrooms Have Been Tastefully Updated With A New Vanity, LED Mirror, Modern Light Fixtures, And New Shower Hardware. Additional Upgrades Include A Finished Basement, Durable Metal Roof (2020), Updated Windows (2020), And A New A/C (2024), Offering Comfort And Peace Of Mind For Years To Come. Located In A Quiet, Family-Friendly Neighbourhood, This Exceptional Home Is Just Steps To Top-Rated Public And Catholic Schools, TTC Transit, And Starry Park. Enjoy The Convenience Of Being Minutes From Costco, Supermarkets, Banks, Shopping, Restaurants, And Easy Access To Highways 401 And 407. This Is A Fantastic Opportunity To Own A Well-Maintained Family Home In A Highly Sought-After Location. Don't Miss It!
MississaugaInvestor.ca
10 Stepping Stone Trail
Detached · 5bd/4ba · ~2,750 sqft
$1,299,900
Cash-Flow Report · August 1, 2026
Cap Rate
1.26%
Monthly Cash Flow
-$4,615/mo
Estimated Rent
$3,900/mo
Cash-on-Cash
-19.4%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,900 |
| Mortgage | −$5,983 |
| Property Tax | −$1,029 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,083 |
| Vacancy (5%) | −$195 |
| Cash Flow | -$4,615/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$46,800 |
| Vacancy (5%) | −$2,340 |
| Property Tax | −$12,349 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,999 |
| Annual NOI | $16,412 |
| Cap Rate | 1.26% |
Cash Required to Close
| Down Payment (20%) | $259,980 |
| Ontario Land Transfer Tax | $22,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,453 |
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.