4029 Ellesmere Road, Toronto E10
Toronto E10
$1,599,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REALTY ASSOCIATES INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
5
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Stunning Custom-Built Home in the Highly Desirable Highland Creek Community! Built just 4 years ago, this exceptional residence offers the perfect blend of luxury, comfort, and convenience. Ideally located just minutes from the University of Toronto Scarborough Campus, Centennial College, Pan Am Sports Centre, scenic Rouge National Urban Park, Guildwood GO Station, Highway 401, public transit, shopping, and everyday amenities.This spacious home features 5 generous bedrooms and 4 modern bathrooms, thoughtfully designed for comfortable family living. Step into a grand foyer with elegant finishes, pot lights, and upgraded lighting throughout. 10 Ft Ceiling on Main Floor. The open-concept main floor is filled with natural light and seamlessly connects the living, dining, and family rooms, highlighted by a cozy fireplace-perfect for both everyday living and entertaining.The gourmet kitchen boasts stainless steel appliances, granite countertops, a centre island, and a walk-in pantry, offering both style and functionality. Additional features include elegant hardwood stairs, a convenient main-floor laundry/mudroom, and a separate entrance to the basement, providing excellent future potential
MississaugaInvestor.ca
4029 Ellesmere Road
Detached · 5bd/5ba · ~4,250 sqft
$1,599,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.69%
Monthly Cash Flow
-$5,106/mo
Estimated Rent
$5,345/mo
Cash-on-Cash
-17.44%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,345 |
| Mortgage | −$7,360 |
| Property Tax | −$1,266 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,333 |
| Vacancy (5%) | −$267 |
| Cash Flow | -$5,106/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$64,140 |
| Vacancy (5%) | −$3,207 |
| Property Tax | −$15,191 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$15,990 |
| Annual NOI | $27,052 |
| Cap Rate | 1.69% |
Cash Required to Close
| Down Payment (20%) | $319,800 |
| Ontario Land Transfer Tax | $28,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $351,255 |
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.