14 Yatescastle Drive, Toronto W05
Toronto W05
$928,000
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 PREMIER INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
5
Bathrooms
4
Days on Market
17
Price Drop
1%
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
Your search ends here! Spacious semi-detached home in a convenient Toronto location! Situated on an end lot with a large driveway offering ample parking and a welcoming front porch. Features include a functional layout with hardwood flooring on the main level living and dining area, and a large eat-in kitchen with stainless steel appliances. Primary bedroom has a 2-piece ensuite. This home has a separate entrance to basement that provides plenty of additional space with potential. Located steps to transit, major routes, shopping, schools, parks, and everyday amenities. This is one to be seen!
MississaugaInvestor.ca
14 Yatescastle Drive
Semi-Detached · 5bd/4ba · ~1,300 sqft
$928,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.04%
Monthly Cash Flow
-$1,924/mo
Estimated Rent
$4,295/mo
Cash-on-Cash
-11.34%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,295 |
| Mortgage | −$4,271 |
| Property Tax | −$735 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$773 |
| Vacancy (5%) | −$215 |
| Cash Flow | -$1,924/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$51,540 |
| Vacancy (5%) | −$2,577 |
| Property Tax | −$8,816 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,280 |
| Annual NOI | $28,167 |
| Cap Rate | 3.04% |
Cash Required to Close
| Down Payment (20%) | $185,600 |
| Ontario Land Transfer Tax | $15,035 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $203,635 |
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.