20 Alanbury Crescent, Toronto E09
Toronto E09
$814,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE IGNITE REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
1
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 corner detached home situated on a crescent in the sought-after Woburn community. Featuring 3 spacious sized bedrooms, 1 washroom and bright and functional living space. This home includes a basement with a separate entrance and an attached garage. Ideally located close to TTC, Cedarbrae Mall, schools, parks, grocery stores and shopping. Don't miss your chance to make this home yours.
MississaugaInvestor.ca
20 Alanbury Crescent
Detached · 3bd/1ba · ~900 sqft
$814,999
Cash-Flow Report · July 31, 2026
Cap Rate
2.95%
Monthly Cash Flow
-$1,747/mo
Estimated Rent
$3,740/mo
Cash-on-Cash
-11.73%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,740 |
| Mortgage | −$3,751 |
| Property Tax | −$645 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$679 |
| Vacancy (5%) | −$187 |
| Cash Flow | -$1,747/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$44,880 |
| Vacancy (5%) | −$2,244 |
| Property Tax | −$7,742 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,150 |
| Annual NOI | $24,044 |
| Cap Rate | 2.95% |
Cash Required to Close
| Down Payment (20%) | $162,999.8 |
| Ontario Land Transfer Tax | $12,775 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $178,774.8 |
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.