
171 Durant Avenue, Toronto E03
Toronto E03
$3,400,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX HALLMARK REALTY LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
8
Bathrooms
8
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$6,100/mo
Estimated from market price-to-rent ratios
Remarks
A MUST-SEE EAST YORK GEM! Featured in The Toronto Life, this exquisite custom-built property, set in a corner lot, offers two separate luxury living spaces with 6+1 Bedrooms, office, 6 full bathrooms & 2 powder rooms, totaling over 4,300 sq ft of combined living area, including a stunning self-contained garden suite offering excellent rental income potential. Ideally located within the prestigious Diefenbaker Elementary School district and just steps from Dieppe Complex Park, both one-of-a-kind residences are thoughtfully designed with exceptional craftsmanship and upscale finishes throughout. The main house features soaring 11-ft ceilings, dramatic floor-to-ceiling windows, skylights, an open riser staircase with a sleek glass panel railing system, filling the home with natural light and modern elegance. The chef-inspired kitchens are equipped mainly with high-end MIELE Wi-Fi appliances, while separate gas and hydro meters provide flexibility and convenience for multi-generational living or income potential. The luxurious garden suite boasts two bedrooms, a wide balcony, offering a fully independent living experience ideal for extended family, guests, rental income, or a private work-from-home retreat. The professionally finished basement in the main house features a separate walk-out entrance, 1 bedroom, an office/room, a 3-piece bath, and is prewired for an additional kitchen and laundry setup. Designed for both entertainment and wellness, the lower level also includes the ultimate recreational space, ideal for a private gym or recreation room featuring floor-to-ceiling glass doors. Situated on a quiet, family-friendly East York street close to parks, schools, transit, shops, and local amenities, this rare offering seamlessly combines luxury, versatility, and exceptional investment value.
MississaugaInvestor.ca
171 Durant Avenue
Detached · 8bd/8ba · ~3,250 sqft
$3,400,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.02%
Monthly Cash Flow
-$15,605/mo
Estimated Rent
$6,100/mo
Cash-on-Cash
-24.82%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$6,100 |
| Mortgage | −$15,650 |
| Property Tax | −$2,692 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,833 |
| Vacancy (5%) | −$305 |
| Cash Flow | -$15,605/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$73,200 |
| Vacancy (5%) | −$3,660 |
| Property Tax | −$32,300 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$34,000 |
| Annual NOI | $540 |
| Cap Rate | 0.02% |
Cash Required to Close
| Down Payment (20%) | $680,000 |
| Ontario Land Transfer Tax | $71,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $754,475 |
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.