11 Fusilier Drive, Toronto E04
Toronto E04
$899,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP REALTY SYSTEMS INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,100/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 11 Fusilier Drive, a beautifully designed Mattamy-built freehold townhouse nestled in the highly sought-after Clairlea-Birchmount community. This spacious 3-storey home offers approximately 1,500-2,000 sq. ft. of thoughtfully designed living space, featuring 3 generous bedrooms, 3 bathrooms, and a versatile main-floor home office-perfect for today's work-from-home lifestyle. Step inside to discover 9-foot ceilings, upgraded hardwood flooring, and a bright open-concept living and dining area filled with natural light from oversized windows. The modern kitchen is ideal for both everyday living and entertaining, seamlessly connecting to the main living space. Ideally located just minutes from Warden Subway Station, the Eglinton Crosstown LRT, GO Transit, Highway 401, the Don Valley Parkway, Eglinton Town Centre, parks, schools, and the Scarborough Bluffs, this home offers exceptional convenience for commuters and families alike.
MississaugaInvestor.ca
11 Fusilier Drive
Att/Row/Townhouse · 4bd/3ba · ~1,750 sqft
$899,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.68%
Monthly Cash Flow
-$2,879/mo
Estimated Rent
$3,100/mo
Cash-on-Cash
-17.51%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,100 |
| Mortgage | −$4,138 |
| Property Tax | −$712 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$749 |
| Vacancy (5%) | −$155 |
| Cash Flow | -$2,879/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,200 |
| Vacancy (5%) | −$1,860 |
| Property Tax | −$8,541 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,990 |
| Annual NOI | $15,109 |
| Cap Rate | 1.68% |
Cash Required to Close
| Down Payment (20%) | $179,800 |
| Ontario Land Transfer Tax | $14,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,255 |
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.