20 Fallingbrook Road, Toronto E06
Toronto E06
$1,319,900
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 PROFESSIONALS INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
2
Bathrooms
2
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to this Detached Bungalow on a mature lot located in the in-demand community of Fallingbrook near the trendy Beaches. This quaint home has a private driveway with a single-car garage. Have your morning coffee on the large front porch. Entertain your guests in the separate living room. Cook up a storm in your eat-in kitchen. The separate dining area provides a place for your family to gather for meals. Retire for the night in your primary bedroom with a 2 pc ensuite. Exist to your large mature backyard through the handy side entrance.
MississaugaInvestor.ca
20 Fallingbrook Road
Detached · 2bd/2ba · ~1,300 sqft
$1,319,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.46%
Monthly Cash Flow
-$4,465/mo
Estimated Rent
$4,190/mo
Cash-on-Cash
-18.49%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,190 |
| Mortgage | −$6,075 |
| Property Tax | −$1,045 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,100 |
| Vacancy (5%) | −$210 |
| Cash Flow | -$4,465/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,280 |
| Vacancy (5%) | −$2,514 |
| Property Tax | −$12,539 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,199 |
| Annual NOI | $19,328 |
| Cap Rate | 1.46% |
Cash Required to Close
| Down Payment (20%) | $263,980 |
| Ontario Land Transfer Tax | $22,873 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $289,853 |
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.