
63 Bastedo Avenue, Toronto E02
Toronto E02
$988,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 ATRIA REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
1
Days on Market
8
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,850/mo
Estimated from market price-to-rent ratios
Remarks
Fantastic opportunity to get into Toronto's highly sought-after Danforth community. The open-concept main level features brand-new vinyl flooring, a new front door, and excellent potential to combine the kitchen and dining area into a spacious, light-filled eat-in kitchen. Upstairs boasts three generously sized bedrooms with charming original hardwood floors. Step outside to a good-sized, east-facing fenced backyard-offering the perfect canvas for future landscaping, gardening, or entertaining. Nestled in a welcoming, family-friendly pocket, you are just a short walk from lively Danforth shops, cafes, and restaurants, as well as East Lynn Park (farmers' market and community events), Merrill Bridge Road Park, and Monarch Park Stadium (pools, ice rink, and sports facilities). Commuting is a breeze with Coxwell Subway Station nearby. Excellent school coverage includes Earl Haig Public School (English & French Immersion) and Monarch Park Collegiate (IB Program). Everyday essentials are all within walking distance. Don't miss this rare chance to customize, create lasting value, and unlock incredible long-term potential in one of the east end's best neighborhoods. ** Brand New Gas stove, New Furnace, New roof, New Vinyl flooring - ground floor, select new 2nd Floor windows, updated 2nd floor washroom tiling, All existing light fixtures, and the house is rewired with copper wiring and a new electrical panel **.
MississaugaInvestor.ca
63 Bastedo Avenue
Semi-Detached · 3bd/1ba · ~900 sqft
$988,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.07%
Monthly Cash Flow
-$3,671/mo
Estimated Rent
$2,850/mo
Cash-on-Cash
-20.32%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,850 |
| Mortgage | −$4,548 |
| Property Tax | −$782 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$823 |
| Vacancy (5%) | −$143 |
| Cash Flow | -$3,671/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,200 |
| Vacancy (5%) | −$1,710 |
| Property Tax | −$9,386 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,880 |
| Annual NOI | $10,524 |
| Cap Rate | 1.07% |
Cash Required to Close
| Down Payment (20%) | $197,600 |
| Ontario Land Transfer Tax | $16,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $216,835 |
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.