
162 Bob Yuill Drive, Toronto W05
Toronto W05
$1,380,000
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 HALLMARK YORK GROUP REALTY LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
6
Days on Market
23
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to **162 Bob Yuill Drive, North York**-offered for sale for the very first time. This exceptional residence combines generous living space, remarkable versatility, and outstanding long-term value in one of North York's most established and sought-after neighbourhoods, where families have proudly called home for decades.Thoughtfully designed for growing and multi-generational families, this home features **four spacious bedrooms on the second floor**, a versatile **loft** that can easily function as a fifth bedroom, home office, playroom, creative studio, or private retreat, and a bright **walk-out basement** with **two additional bedrooms** and **two full bathrooms**.Meticulously maintained and truly move-in ready, the home requires no immediate renovations or additional investment. The sun-filled, two-level walk-out basement offers exceptional flexibility for extended family living, an in-law suite, or excellent future income potential.Whether you're searching for your forever family home or a property with outstanding investment potential, this residence delivers the perfect balance of comfort, functionality, and future value. A rare opportunity in a highly desirable community, **162 Bob Yuill Drive** is a home that offers timeless appeal, flexible living, and endless possibilities.
MississaugaInvestor.ca
162 Bob Yuill Drive
Detached · 6bd/6ba · ~1,750 sqft
$1,380,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.27%
Monthly Cash Flow
-$3,742/mo
Estimated Rent
$5,345/mo
Cash-on-Cash
-14.82%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,345 |
| Mortgage | −$6,352 |
| Property Tax | −$1,093 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,150 |
| Vacancy (5%) | −$267 |
| Cash Flow | -$3,742/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$64,140 |
| Vacancy (5%) | −$3,207 |
| Property Tax | −$13,110 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,800 |
| Annual NOI | $31,323 |
| Cap Rate | 2.27% |
Cash Required to Close
| Down Payment (20%) | $276,000 |
| Ontario Land Transfer Tax | $24,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $303,075 |
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.