55 Chilton Road, Toronto E03
Toronto E03
$1,468,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE LANDMARK REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,500/mo
Estimated from market price-to-rent ratios
Remarks
Experience the ultimate modern transformation in this stunning 1930s home. Every square inch has been thoughtfully reimagined with a designer gourmet kitchen, luxury flooring, and contemporary spa baths. No detail was overlooked in bringing this residence to the highest standards of modern living while honoring its classic proportions. Set in the desirable Golden Triangle, the house is within walking distance of the local community centre, the trails of the Don Valley, and the future Cosburn subway station. With this new transit connection on the horizon, this is an investment in both lifestyle and opportunity.
MississaugaInvestor.ca
55 Chilton Road
Detached · 3bd/3ba · ~1,750 sqft
$1,468,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.58%
Monthly Cash Flow
-$6,042/mo
Estimated Rent
$3,500/mo
Cash-on-Cash
-22.49%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,500 |
| Mortgage | −$6,757 |
| Property Tax | −$1,162 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,223 |
| Vacancy (5%) | −$175 |
| Cash Flow | -$6,042/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,000 |
| Vacancy (5%) | −$2,100 |
| Property Tax | −$13,946 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$14,680 |
| Annual NOI | $8,574 |
| Cap Rate | 0.58% |
Cash Required to Close
| Down Payment (20%) | $293,600 |
| Ontario Land Transfer Tax | $25,835 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $322,435 |
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.