821 Craven Road, Toronto E01
Toronto E01
$679,000
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 Rouge River Realty Ltd.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
2
Bathrooms
2
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,250/mo
Estimated from market price-to-rent ratios
Remarks
Fabulous Upper Beach Semi-Detached Home, Close Proximity to The Danforth and Leslieville! One Bedroom Plus Den w/ Exposed Brick, Gives the Home a Trendy Loft Feel, You Will Love Sipping Your Morning Matcha Off the 2nd Floor Balcony w/ South/East Sun Exposure! Updated Kitchen w/ Smooth Custom Cabinets, Stone Countertop and Stainless Steel Appliances, Pot Lights and Armstrong Luxury Vinyl Flooring Throughout, Updated 4Pc Bathroom w/ Soaker Tub and Heated Floors on the Second Floor w/ Stacked Laundry, Electric Fireplace on Main Floor, 2Pc Bath On Main Floor w/ Large Closet, Perfect for Additional Storage Space, Upper Rear Balcony off Laundry Room, Plus Cozy Backyard Space for Entertaining. You Will Love Living Close to Restaurants, Bars, Woodbine Beach, and TTC! Steps Away From Street Car Stop, 5 Min Drive to Coxwell Subway Station, 5 Min Walk to Grocery Store, Shoppers Drug Mart, Gym, Coffee Shops, Bakeries and So Much More! Trail Located at the Top of the Street Leads to Monarch Park w/ Outdoor Pool, Children's Playground and Off-Leash Dog Park!!
MississaugaInvestor.ca
821 Craven Road
Semi-Detached · 2bd/2ba · ~700 sqft
$679,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.43%
Monthly Cash Flow
-$2,317/mo
Estimated Rent
$2,250/mo
Cash-on-Cash
-18.68%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,250 |
| Mortgage | −$3,125 |
| Property Tax | −$538 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$566 |
| Vacancy (5%) | −$113 |
| Cash Flow | -$2,317/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,000 |
| Vacancy (5%) | −$1,350 |
| Property Tax | −$6,451 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,790 |
| Annual NOI | $9,709 |
| Cap Rate | 1.43% |
Cash Required to Close
| Down Payment (20%) | $135,800 |
| Ontario Land Transfer Tax | $10,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $148,855 |
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.