112 Anthia Drive, Toronto W05
Toronto W05
$895,990
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by NEW AGE REAL ESTATE GROUP INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
3
Days on Market
74
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,400/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
Very good opportunity for first time buyers or investors to own 5 level backsplit house with lots of potential for extra income in very quit neighbourhood. This house has 2 large kitchens with 3 separate entrances, 3 ,baths,Large living rooms with walk out to Balcony, Two Fire places and Huge Backyard.Close to all Amenities ,Buses,schools.parks,Highways.This home Requires some tender care and is being sols as is. Seller is willing to leave all house hold items with potential buyer.
MississaugaInvestor.ca
112 Anthia Drive
Semi-Detached · 4bd/3ba · ~1,750 sqft
$895,990
Cash-Flow Report · August 4, 2026
Cap Rate
3.09%
Monthly Cash Flow
-$1,815/mo
Estimated Rent
$4,200/mo
Cash-on-Cash
-11.08%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,200 |
| Mortgage | −$4,124 |
| Property Tax | −$709 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$747 |
| Vacancy (5%) | −$210 |
| Cash Flow | -$1,815/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,400 |
| Vacancy (5%) | −$2,520 |
| Property Tax | −$8,512 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,960 |
| Annual NOI | $27,708 |
| Cap Rate | 3.09% |
Cash Required to Close
| Down Payment (20%) | $179,198 |
| Ontario Land Transfer Tax | $14,395 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $196,593 |
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.