26 Applefield Drive, Toronto E09
Toronto E09
$1,099,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REAL ONE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,400/mo
Estimated from market price-to-rent ratios
Remarks
Truely high demand area, close to Scarborough Town Centre, future subway station, minutes driving to HWY 401, tones of commercial surrond. Rare Offering this Lovely & Spacious Family Home Sits On A Spectacular Ravine Lot Backing Onto Birkdale Park with walkout finished basement. Large Picture Windows & Beautiful Sunroom Addition Provide Great Natural Light & Stunning Nature Views Year Round! This sunroom can be perfectly as an office or other purpases. The Open-Concept Main Floor Is An Entertainer's Delight. 2 Gas Fireplaces. Mainfloor was totally renovated with contempopary style. Primary Bedroom with own 3PC Ensuite. Basement has an apartment with seperate entrance. All pictures were taken before the current tenant moved in.
MississaugaInvestor.ca
26 Applefield Drive
Detached · 4bd/3ba · ~1,300 sqft
$1,099,800
Cash-Flow Report · July 31, 2026
Cap Rate
1.33%
Monthly Cash Flow
-$3,845/mo
Estimated Rent
$3,400/mo
Cash-on-Cash
-19.11%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,400 |
| Mortgage | −$5,062 |
| Property Tax | −$871 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$917 |
| Vacancy (5%) | −$170 |
| Cash Flow | -$3,845/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,800 |
| Vacancy (5%) | −$2,040 |
| Property Tax | −$10,448 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,998 |
| Annual NOI | $14,614 |
| Cap Rate | 1.33% |
Cash Required to Close
| Down Payment (20%) | $219,960 |
| Ontario Land Transfer Tax | $18,471 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,431 |
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.