5 Allanhurst Drive, Toronto W08
Toronto W08
$1,288,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KELLER WILLIAMS EMPOWERED REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
36
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
Rare opportunity in prestigious Edenbridge-Humber Valley! This solid, detached 3-bedroom bungalow sits on a premium 50 x 132 ft lot on highly sought-after Allanhurst Drive. This home offers a prime canvas to renovate, top-up, or build your dream custom estate. The main floor features a spacious layout with an eat-in kitchen boasting a walk-out to a large rear deck overlooking a private backyard. The full, finished basement offers incredible income or multi-generational potential, complete with a dedicated separate entrance, a front walk-up, and a built-in sauna. Unbeatable location steps from the future state-of-the-art local school, beautiful James Gardens, Humber River trails, tennis courts, golf courses, local bakeries, and garden centre. Exceptional transit access with local buses and the upcoming Eglinton Crosstown LRT at Scarlett Rd. Don't miss out on this incredible opportunity!
MississaugaInvestor.ca
5 Allanhurst Drive
Detached · 3bd/2ba · ~1,300 sqft
$1,288,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.73%
Monthly Cash Flow
-$4,076/mo
Estimated Rent
$4,390/mo
Cash-on-Cash
-17.29%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,390 |
| Mortgage | −$5,928 |
| Property Tax | −$1,020 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,073 |
| Vacancy (5%) | −$220 |
| Cash Flow | -$4,076/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,680 |
| Vacancy (5%) | −$2,634 |
| Property Tax | −$12,236 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,880 |
| Annual NOI | $22,230 |
| Cap Rate | 1.73% |
Cash Required to Close
| Down Payment (20%) | $257,600 |
| Ontario Land Transfer Tax | $22,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $282,835 |
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.