
18 Edenmills Drive, Toronto E09
Toronto E09
$929,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HIGHPOINT HOMES REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,500/mo
Estimated from market price-to-rent ratios
Remarks
LOCATION LOCATION Welcome to this beautifully updated home in the desirable Seven Oaks community, offering the perfect blend of modern comfort, spacious living, and excellent versatility for families or investors. Featuring thoughtful upgrades throughout, this home boasts freshly painted main living spaces, modern LED lighting, and upgraded vinyl flooring on the main level (2017). The updated kitchen is designed for both style and functionality, complete with quartz countertops and flexible gas and electric stove connections. The renovated main bathroom showcases contemporary finishes and modern tilework, creating a bright and inviting space. The well-planned upper level features 3 bedrooms and a double glass door entry to the living room, providing valuable flexibility for a growing family, guest accommodations, or a dedicated home office. The fully finished basement adds even more living space with a separate kitchen, three bedrooms, and 2 full bathrooms - perfect for extended family, multi-generational living, or a strong rental opportunity. Located on a spacious lot in a peaceful, family-oriented neighbourhood, this property offers ample outdoor space for everyday enjoyment, entertaining, and creating lasting memories. Its prime location places you just minutes from highly rated schools, parks, shopping, hospitals, Highway 401, public transit, and the University of Toronto Scarborough campus. Offering a move-in-ready layout with exceptional flexibility and income potential, this home presents a fantastic opportunity to own in one of Scarborough's most established communities. Whether you're looking for a family home or an investment property, this Seven Oaks gem is one you won't want to miss.
MississaugaInvestor.ca
18 Edenmills Drive
Detached · 6bd/4ba · ~1,300 sqft
$929,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.05%
Monthly Cash Flow
-$2,686/mo
Estimated Rent
$3,500/mo
Cash-on-Cash
-15.81%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,500 |
| Mortgage | −$4,276 |
| Property Tax | −$736 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$774 |
| Vacancy (5%) | −$175 |
| Cash Flow | -$2,686/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,000 |
| Vacancy (5%) | −$2,100 |
| Property Tax | −$8,826 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,290 |
| Annual NOI | $19,084 |
| Cap Rate | 2.05% |
Cash Required to Close
| Down Payment (20%) | $185,800 |
| Ontario Land Transfer Tax | $15,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $203,855 |
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.