47- 435 Middlefield Road, Toronto E07
Toronto E07
$799,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/FUTURE REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Estimated from market price-to-rent ratios
Remarks
Prime Location! Beautiful 2-Story Townhouse Across from South Asian Mall Welcome to this well-kept, bright, and spacious 2-story townhouse in a highly desirable and convenient neighborhood! Featuring an open-concept living and dining area, this home is perfect for entertaining or relaxing with family. The large kitchen offers plenty of cabinetry and counter space-ideal for home chefs! Upstairs, you'll find a generously sized primary bedroom with a 4-piece ensuite and a walk-in closet. Enjoy the convenience of garage access, and benefit from being within walking distance to 24-hour TTC transit, major shopping centers, schools, places of worship, medical facilities, and more. Open Concept Layout, Spacious Kitchen with Ample Cabinetry, Primary Bedroom with Ensuite & Walk-in Closet, Garage Access, Walk to TTC, Shopping, Schools & More, Right Across from South Asian Mall. Don't miss out on this fabulous, move-in-ready home in a vibrant and connected community!
MississaugaInvestor.ca
47- 435 Middlefield Road
Condo Townhouse · 3bd/3ba · ~1,300 sqft
$799,000
Cash-Flow Report · August 2, 2026
Cap Rate
2.03%
Monthly Cash Flow
-$2,326/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-15.93%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$3,678 |
| Property Tax | −$633 |
| Insurance | −$225 |
| Condo Fee | −$212 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$2,326/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$7,591 |
| Insurance | −$2,700 |
| Condo Fee | −$2,544 |
| Annual NOI | $16,235 |
| Cap Rate | 2.03% |
Cash Required to Close
| Down Payment (20%) | $159,800 |
| Ontario Land Transfer Tax | $12,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,255 |
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.