28 Athenia Court, Toronto E10
Toronto E10
$699,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by Your Home Sold Guaranteed Realty Imperium
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
2
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,900/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 28 Athenia Court, a fantastic opportunity in a highly desirable Scarborough neighbourhood! Situated on one of the largest lots on the street, this property offers exceptional outdoor space, privacy, and endless potential for families, investors, or those looking to customize their dream home.This well-laid-out home features a bright and functional main floor, a spacious kitchen in great condition, and generous living and dining areas perfect for everyday living and entertaining. The home also includes a garage and ample parking, adding convenience and value. The backyard is a standout feature, offering a rare oversized lot complete with a pool and plenty of space to create your own private oasis. Whether you're looking to update, renovate, or enjoy as-is, this property provides incredible flexibility and long-term upside. Located on a quiet court close to schools, parks, transit, and all amenities, this is a rare chance to secure a property with size, location, and potential.
MississaugaInvestor.ca
28 Athenia Court
Semi-Detached · 4bd/2ba · ~1,300 sqft
$699,999
Cash-Flow Report · July 31, 2026
Cap Rate
2.39%
Monthly Cash Flow
-$1,829/mo
Estimated Rent
$2,900/mo
Cash-on-Cash
-14.3%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,900 |
| Mortgage | −$3,222 |
| Property Tax | −$554 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$145 |
| Cash Flow | -$1,829/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,800 |
| Vacancy (5%) | −$1,740 |
| Property Tax | −$6,650 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,000 |
| Annual NOI | $16,710 |
| Cap Rate | 2.39% |
Cash Required to Close
| Down Payment (20%) | $139,999.8 |
| Ontario Land Transfer Tax | $10,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,474.8 |
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.