
227 Verobeach Boulevard, Toronto W05
Toronto W05
$699,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CRESCENT REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
2
Days on Market
111
Price Drop
12%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,900/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this large semi-detached 4 level backsplit home in family-friendly Humbermede, North Toronto, next to the Humber River, offering potential for all types of families a home of their own or investors seeking a property w/possibility. Immediate ownership takeover available making this a great opportunity for buyers eager to move-in and start building equity. The home features flexible living space. The main floor offers a bright combined living & dining area highlighted by a large window filling the space w/natural light & a kitchen w/breakfast area for casual meals or morning coffee. The upper level has two large bedrooms, including a primary bedroom w/closet & a large 2nd bedroom featuring a walk-in closet, along w/a 4 pc bath. The lower level includes a 3rd bedroom w/another walk in closet, and a 4th bedroom! w/closet, as well as a 2 pc bath for large family and guest functionality. The basement level includes a laundry room & spacious rec room w/windows & a dry bar, perfect for movie nights, hobbies, or entertaining. Featuring a detached garage offering one parking space & additional storage, along w/a long private driveway accommodating up to 4 more parking spots! The neighbourhood offers many amenities: Carmine Stefano Community Centre, Gulf Stream Public School and St. Jude's Catholic School both in walking distance, the amazing Verobeach Parkette (a must see!) & access to the trails, close proximity to Humber River offering beautiful green space for biking, walking & exploring, a variety of places of worship, the North Padel Club, & convenient shopping plaza, Superstore, Costco & Walmart. Commuting is simple w/Crosstown LRT located just north at Finch & Weston, while quick access to Hwy 401 allows easy travel across Toronto in either direction, Hwy 427 a convenient route south, & Hwy 400 makes heading north to cottage country effortless. Offering value, space, location & outstanding potential, this property is ready for its next chapter.
MississaugaInvestor.ca
227 Verobeach Boulevard
Semi-Detached · 4bd/2ba · ~1,300 sqft
$699,900
Cash-Flow Report · August 4, 2026
Cap Rate
2.39%
Monthly Cash Flow
-$1,829/mo
Estimated Rent
$2,900/mo
Cash-on-Cash
-14.3%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,900 |
| Mortgage | −$3,222 |
| Property Tax | −$554 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$145 |
| Cash Flow | -$1,829/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,800 |
| Vacancy (5%) | −$1,740 |
| Property Tax | −$6,649 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,999 |
| Annual NOI | $16,712 |
| Cap Rate | 2.39% |
Cash Required to Close
| Down Payment (20%) | $139,980 |
| Ontario Land Transfer Tax | $10,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,453 |
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.