570 Main Street, Toronto E03
Toronto E03
$1,799,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by T-ONE GROUP REALTY INC.,
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
6
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,150/mo
Estimated from market price-to-rent ratios
Remarks
A Remarkable Designer-Crafted Custom Luxury Residence In The Heart Of East York. This Newly Built Detached Home Showcases Contemporary Architecture, Refined Finishes And Exceptional Attention To Detail Throughout. Featuring 4 Generously Sized Bedrooms, A Built-In Single Car Garage With EV Charger Outlet Ready, Premium Integrated Appliances And Sophisticated Open Concept Living Spaces Designed For Modern Luxury Living. Elegant Recessed Lighting Enhances The Home's Clean Architectural Lines And Inviting Ambiance. The Walk-Up Basement Provides Exceptional Flexibility For Extended Living, Recreation Or Future Customization. Ideally Situated In A Vibrant And Established Neighbourhood Close To Parks, Schools, Transit And Everyday Amenities. An Exceptional Opportunity To Own A Distinctive Custom-Built Luxury Home In One Of Toronto's Most Desirable East-End Communities.
MississaugaInvestor.ca
570 Main Street
Detached · 4bd/6ba · ~2,750 sqft
$1,799,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.53%
Monthly Cash Flow
-$7,487/mo
Estimated Rent
$4,150/mo
Cash-on-Cash
-22.73%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,150 |
| Mortgage | −$8,281 |
| Property Tax | −$1,424 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,499 |
| Vacancy (5%) | −$208 |
| Cash Flow | -$7,487/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$49,800 |
| Vacancy (5%) | −$2,490 |
| Property Tax | −$17,091 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$17,990 |
| Annual NOI | $9,529 |
| Cap Rate | 0.53% |
Cash Required to Close
| Down Payment (20%) | $359,800 |
| Ontario Land Transfer Tax | $32,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $395,255 |
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.