33 Torrens Avenue, Toronto E03
Toronto E03
$999,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/MIRACLE REALTY LTD
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,550/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this wonderful opportunity on 33 Torrens Ave, nestled in one of East York's most desirable neighbourhoods. This detached 2 storey home sits on a generous 21.25 x 150 lot and offer spacious 4 bedrooms and 3 washrooms. An endless possibilities for renovators, investors or builders to create their dream home, The bright Second floor features a skylight, while the main floor offers additional family space with a walk out to the back yard deck, Perfect for enjoying outdoor gatherings and family time. The fully fenced backyard provides privacy and space to relax and entertain. Located on a quiet tree-lined street. close to the parks, Schools, shops, restaurants, Pape station and the future Cosbuurn station. This home combines a fantastic location with incredible potential. A very rare opportunity to bring your vision to life in a sought-after East York Community.
MississaugaInvestor.ca
33 Torrens Avenue
Detached · 5bd/3ba · ~1,750 sqft
$999,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.83%
Monthly Cash Flow
-$3,075/mo
Estimated Rent
$3,550/mo
Cash-on-Cash
-16.83%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,550 |
| Mortgage | −$4,598 |
| Property Tax | −$791 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$178 |
| Cash Flow | -$3,075/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,600 |
| Vacancy (5%) | −$2,130 |
| Property Tax | −$9,491 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,990 |
| Annual NOI | $18,289 |
| Cap Rate | 1.83% |
Cash Required to Close
| Down Payment (20%) | $199,800 |
| Ontario Land Transfer Tax | $16,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,255 |
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.