
100 Dunkirk Road, Toronto E03
Toronto E03
$1,299,888
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX ACE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
9
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
Stunning, fully renovated from top to bottom with premium finishes throughout! This exceptional detached two-storey home features 4 bedrooms in the main house, plus a 1-bedroom basement apartment with a separate entrance, presenting a rare opportunity for first-time buyers and growing families alike. The finished basement apartment offers excellent potential for additional rental income. The property also features parking for two vehicles-one in the front and one in the backyard. The main floor and basement each have their own new stainless steel refrigerator, stainless steel stove ( main floor has gas stove ), range hood, built-in dishwasher, and washer and dryer. Additional upgrades include a new roof and new air conditioner. The existing furnace is in place. Located in a high-demand neighbourhood with excellent access to TTC and the DVP, this home is just steps from the shops and restaurants of the Danforth and surrounded by good schools and strong resale values. NOTE : A pre-home inspection report is available for review. Don't miss this incredible opportunity-hurry, this one won't last long!
MississaugaInvestor.ca
100 Dunkirk Road
Detached · 5bd/4ba · ~1,300 sqft
$1,299,888
Cash-Flow Report · July 31, 2026
Cap Rate
2.18%
Monthly Cash Flow
-$3,622/mo
Estimated Rent
$4,945/mo
Cash-on-Cash
-15.23%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,945 |
| Mortgage | −$5,983 |
| Property Tax | −$1,029 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,083 |
| Vacancy (5%) | −$247 |
| Cash Flow | -$3,622/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$59,340 |
| Vacancy (5%) | −$2,967 |
| Property Tax | −$12,349 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,999 |
| Annual NOI | $28,325 |
| Cap Rate | 2.18% |
Cash Required to Close
| Down Payment (20%) | $259,977.6 |
| Ontario Land Transfer Tax | $22,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,450.6 |
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.