811 Huntingwood Drive, Toronto E05
Toronto E05
$1,370,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by DREAM HOME REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
6
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,950/mo
Estimated from market price-to-rent ratios
Remarks
Spacious And Beautifully Upgraded 4-Bedroom Detached Home Nestled In The Desirable L'Amoreaux Community! Sitting On An Impressive 60X136 Ft Lot, Over 3000 Sq Ft Living Area, Thoughtfully Designed Open-Concept Layout With A Renovated Kitchen, Oversized Living And Dining Areas, And A Bright Family Room With Direct Walk-Out To The Expansive Backyard Perfect For Family Enjoyment And Entertaining. Modern Touches Include Pot Lights, Elegant Light Fixtures, And Stylish Finishes Throughout. The Second Floor Offers 4 Generous Bedrooms, Including A Large Primary Suite With Ensuite Bathroom. The Newly Renovated Basement Features A Spacious Entertainment Area, Wet Bar, And An Additional Bedroom. Newer Roof, Newer Interlock, And Newer Furnace & Hot Water Tank (Rental), Central vacuum System. Located Just Steps From L'Amoreaux Community Centre, Tam O'Shanter Golf Course, Top Schools, TTC, Parks, Shopping, And With Easy Access To Highway 401 & DVP. A Perfect Move-In Ready Family Home In A Highly Convenient And Peaceful Neighbourhood!
MississaugaInvestor.ca
811 Huntingwood Drive
Detached · 5bd/4ba · ~2,250 sqft
$1,370,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.14%
Monthly Cash Flow
-$5,006/mo
Estimated Rent
$3,950/mo
Cash-on-Cash
-19.97%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,950 |
| Mortgage | −$6,306 |
| Property Tax | −$1,085 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,142 |
| Vacancy (5%) | −$198 |
| Cash Flow | -$5,006/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$47,400 |
| Vacancy (5%) | −$2,370 |
| Property Tax | −$13,015 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,700 |
| Annual NOI | $15,615 |
| Cap Rate | 1.14% |
Cash Required to Close
| Down Payment (20%) | $274,000 |
| Ontario Land Transfer Tax | $23,875 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $300,875 |
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.