114 John Tabor Trail, Toronto E11
Toronto E11
$887,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by WOLF REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,450/mo
Estimated from market price-to-rent ratios
Remarks
Detached Bungalow Homes With Bsmt Apt in A Beautiful Neighbourhood . Huge Lot 50x120 . Lots of Upgrades In The Homes. Immaculately Kept 3 Bed 1 Full Bath All Brick Home Has It All. Close Schools , Public Transit And High 401. Very Family Friendly Neighbourhood.This House Is In Superior Shape-Large, Bright 2 Bedroom Bsmt Apt With walkout Entrance, Part of Basement rented out for $1300, Tenant willing to stay
MississaugaInvestor.ca
114 John Tabor Trail
Detached · 5bd/2ba · ~1,300 sqft
$887,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.18%
Monthly Cash Flow
-$2,472/mo
Estimated Rent
$3,450/mo
Cash-on-Cash
-15.24%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,450 |
| Mortgage | −$4,083 |
| Property Tax | −$702 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$739 |
| Vacancy (5%) | −$173 |
| Cash Flow | -$2,472/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$41,400 |
| Vacancy (5%) | −$2,070 |
| Property Tax | −$8,427 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,870 |
| Annual NOI | $19,333 |
| Cap Rate | 2.18% |
Cash Required to Close
| Down Payment (20%) | $177,400 |
| Ontario Land Transfer Tax | $14,215 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $194,615 |
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.