62 Davelayne Road, Toronto W05
Toronto W05
$999,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX METROPOLIS REALTY
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
5
Bathrooms
4
Days on Market
42
Price Drop
12%
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,450/mo
Estimated from market price-to-rent ratios
Remarks
Rare Opportunity! Turn-Key Custom Semi-Detached Home, Truly One Of A Kind. Finished Top To Bottom Just Move In And Start Living. The Entire Property Has Been Fully Upgraded With Exceptional Finishes Throughout; Seeing It In Person Is A Must!Featuring An Open-Concept Living, Kitchen, And Dining Area With A Walk-Out To A Stunning Glass Balcony. This Spacious Home Offers 4 Full Bathrooms, 3+2 Bedrooms, And 2 Full-Sized Kitchens. The Basement Features Two Separate Entrances And A Separate Mechanical Room, Creating Incredible Flexibility For Extended Family Living Or Outstanding Rental Income Potential.Situated On One Of The Largest Semi-Detached Lots In The Area. Prime Location Just A 7-Minute Walk To The LRT, With Easy Access To Transit, Schools, Shopping, And Everyday Amenities. An Incredible Opportunity For Both Homeowners And Investors Alike!
MississaugaInvestor.ca
62 Davelayne Road
Semi-Detached · 5bd/4ba · ~1,300 sqft
$999,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.71%
Monthly Cash Flow
-$3,176/mo
Estimated Rent
$3,450/mo
Cash-on-Cash
-17.37%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,450 |
| Mortgage | −$4,603 |
| Property Tax | −$792 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$173 |
| Cash Flow | -$3,176/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$41,400 |
| Vacancy (5%) | −$2,070 |
| Property Tax | −$9,500 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,000 |
| Annual NOI | $17,130 |
| Cap Rate | 1.71% |
Cash Required to Close
| Down Payment (20%) | $199,999.8 |
| Ontario Land Transfer Tax | $16,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,474.8 |
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.