18 Bellefair Avenue, Toronto E02
Toronto E02
$1,499,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by WEB MAX REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,550/mo
Estimated from market price-to-rent ratios
Remarks
Prime Beach location! Just steps to Kew Gardens, Queen St shops, Boardwalk. Detached, 3-bdrms brick home w/ parking! Bright, light filled and spacious open concept main floor, gas fireplace, kitchen w/ island, powder rm, walkout to deck and serene, fenced backyard. Above ground lower level with office, rec room, 2-pc bath, walkout, and lots of storage. Home is close to everything: schools, TTC, parks, shops, restaurants.
MississaugaInvestor.ca
18 Bellefair Avenue
Detached · 3bd/3ba · ~1,750 sqft
$1,499,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.57%
Monthly Cash Flow
-$6,189/mo
Estimated Rent
$3,550/mo
Cash-on-Cash
-22.56%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,550 |
| Mortgage | −$6,900 |
| Property Tax | −$1,187 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,249 |
| Vacancy (5%) | −$178 |
| Cash Flow | -$6,189/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,600 |
| Vacancy (5%) | −$2,130 |
| Property Tax | −$14,241 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$14,990 |
| Annual NOI | $8,539 |
| Cap Rate | 0.57% |
Cash Required to Close
| Down Payment (20%) | $299,800 |
| Ontario Land Transfer Tax | $26,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $329,255 |
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.