67 North Edgely Avenue, Toronto E04
Toronto E04
$1,099,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SMART SOLD REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
Days on Market
2
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
Beautifully Upgraded Custom-Built 4-Bedroom Executive Home Featuring A Bright Open-Concept Main Floor With 10-Ft Ceilings, Canadian A-Grade Hardwood Flooring, And A Modern Kitchen With Quartz Countertops, Solid Wood Cabinetry, And A Large Centre Island. The Family Room Offers A Cozy Gas Fireplace, Complemented By Sleek Glass Railings Throughout. Upstairs Includes Bidet-Ready Bathroom Outlets And A Spacious Primary Ensuite With Skylight, Jacuzzi Tub, And Frameless Glass Shower. The Finished Walk-Up Basement With Separate Entrance Provides Excellent Potential For Extended Family Or Rental Use. Enjoy A Deep, Private Backyard Surrounded By Mature Trees, Complete With A Gas BBQ Line And Ample Space For Future Possibilities. Convenient Garage Access. 4-Channel Video Surveillance With Internet Connection Provides Additional Security. Situated In A Quiet, Family-Friendly Neighbourhood Facing A Green Playground, Just Steps To Schools, Transit, And Shopping. Less Than 10 Minutes To The Scarborough Bluffs And Lake Ontario, And Under 5 Minutes To The Scarborough GO Station For Effortless Commuting. Close To Parks, Public Transit, Restaurants, And Everyday Amenities.
MississaugaInvestor.ca
67 North Edgely Avenue
Detached · 4bd/4ba · ~1,750 sqft
$1,099,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.36%
Monthly Cash Flow
-$2,900/mo
Estimated Rent
$4,390/mo
Cash-on-Cash
-14.42%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,390 |
| Mortgage | −$5,059 |
| Property Tax | −$870 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$916 |
| Vacancy (5%) | −$220 |
| Cash Flow | -$2,900/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,680 |
| Vacancy (5%) | −$2,634 |
| Property Tax | −$10,441 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,990 |
| Annual NOI | $25,915 |
| Cap Rate | 2.36% |
Cash Required to Close
| Down Payment (20%) | $219,800 |
| Ontario Land Transfer Tax | $18,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,255 |
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.