138 Overture Road, Toronto E10
Toronto E10
$749,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CITYSCAPE REAL ESTATE LTD.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
2
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,600/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 138 Overture Rd, a well-maintained 3-bedroom semi-detached home in the heart of West Hill. This inviting home offers a bright and functional layout, a private driveway, detached garage, and a finished lower level with additional living space, laundry, storage, and a 2-piece bathroom. The main floor features a spacious living room, separate dining area with walkout to a covered deck, and a bright eat-in kitchen. Upstairs, you'll find three bedrooms with hardwood flooring and plenty of natural light. The backyard is a standout feature, offering a peaceful setting with mature trees, established gardens, and a covered outdoor living space perfect for relaxing or entertaining. Conveniently located close to schools, parks, trails, public transit, Guildwood GO Station, shopping, University of Toronto Scarborough, Centennial College, Pan Am Sports Centre, and Highway 401. A wonderful opportunity to own a well-cared-for home in an established family-friendly neighbourhood.
MississaugaInvestor.ca
138 Overture Road
Semi-Detached · 3bd/2ba · ~1,300 sqft
$749,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.64%
Monthly Cash Flow
-$2,426/mo
Estimated Rent
$2,600/mo
Cash-on-Cash
-17.7%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,600 |
| Mortgage | −$3,452 |
| Property Tax | −$594 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$625 |
| Vacancy (5%) | −$130 |
| Cash Flow | -$2,426/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,200 |
| Vacancy (5%) | −$1,560 |
| Property Tax | −$7,124 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,499 |
| Annual NOI | $12,317 |
| Cap Rate | 1.64% |
Cash Required to Close
| Down Payment (20%) | $149,980 |
| Ontario Land Transfer Tax | $11,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $164,453 |
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.