39 Castle Green Crescent, Toronto W09
Toronto W09
$1,100,000
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 REALTY SPECIALISTS INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
31
Price Drop
12%
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
Introducing 39 Castle Green Cres, a raised bungalow situated in a quiet neighborhood in central Etobicoke.This property is located on a lot measuring 52.31 by 117.33 feet and features three spacious bedrooms, a large eat-in kitchen, and formal living and dining areas. The exterior includes an expansive back and side yard, a built-in garage plus two parking spaces on the driveway. The lower level offers significant potential for an in-law suite, as it includes a separate entrance and walkout. This level is comprised of a large recreation room with a brick fireplace, a second living area with a kitchenette, an additional bedroom, a four-piece bathroom, and an office space. The home is conveniently located in close proximity to schools, shopping, banks, major highways, and the airport.
MississaugaInvestor.ca
39 Castle Green Crescent
Detached · 4bd/3ba · ~1,300 sqft
$1,100,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.35%
Monthly Cash Flow
-$2,906/mo
Estimated Rent
$4,390/mo
Cash-on-Cash
-14.44%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,390 |
| Mortgage | −$5,063 |
| Property Tax | −$871 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$917 |
| Vacancy (5%) | −$220 |
| Cash Flow | -$2,906/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,680 |
| Vacancy (5%) | −$2,634 |
| Property Tax | −$10,450 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,000 |
| Annual NOI | $25,896 |
| Cap Rate | 2.35% |
Cash Required to Close
| Down Payment (20%) | $220,000 |
| Ontario Land Transfer Tax | $18,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,475 |
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.