592A Danforth Road, Toronto E04
Toronto E04
$889,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by NEWGEN REALTY EXPERTS
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Amazing opportunity to own a 3+1 Bedroom Semi-Detached for extended families w/very practical layout in one of the best location of Toronto. Welcoming foyer. Upgraded kitchen w/ Porcelain floors, Gas Stove & Backsplash. Breakfast area combined w/ kitchen and w/walk-out to Deck. Huge Living room combined w/Dining room w/ laminate flooring & pot lights. Dining room has walk-out to the deck. Primary Bedroom on 2nd floor w/5pc bath & w/o to deck. 2nd Bedroom w/ walk-out to deck. 3rd floor with another bedroom and loft area w/ walk-out to balcony. Finished basement w/ separate entrance through the garage directly into the basement. Basement has Living/rec area, 1 - 3pc washroom, & 1 bedroom. Lots of storage in the basement. Potential to have in-law suite in basement. Walking distance to Junior & Middle school. 5 min drive to high school. 20 min drive to University of Toronto Scarborough campus. 15 min drive to Top Rated "Popular Road Junior Public School" (rated 10 out of 10 as per Fraser institute.) 8 min drive to Bluffer's Park. 25 Minutes drive to Downtown Toronto. 5 min drive to Kennedy Go/TTC and Warden TTC. Minutes from Places of Worship. Very convenient location!!
MississaugaInvestor.ca
592A Danforth Road
Semi-Detached · 4bd/3ba · ~2,250 sqft
$889,000
Cash-Flow Report · August 3, 2026
Cap Rate
2.86%
Monthly Cash Flow
-$1,972/mo
Estimated Rent
$3,990/mo
Cash-on-Cash
-12.13%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,990 |
| Mortgage | −$4,092 |
| Property Tax | −$704 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$741 |
| Vacancy (5%) | −$200 |
| Cash Flow | -$1,972/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$47,880 |
| Vacancy (5%) | −$2,394 |
| Property Tax | −$8,446 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,890 |
| Annual NOI | $25,450 |
| Cap Rate | 2.86% |
Cash Required to Close
| Down Payment (20%) | $177,800 |
| Ontario Land Transfer Tax | $14,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $195,055 |
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.