
4 Marshall Boulevard, Toronto W03
Toronto W03
$699,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SOTHEBY'S INTERNATIONAL REALTY CANADA
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
1
Days on Market
14
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,700/mo
Estimated from market price-to-rent ratios
Remarks
Exceptional opportunity for builders and renovators looking to create something special on a 25 ft x 120 ft lot in a private enclave in one of West Toronto's fastest-appreciating pockets. Property is priced to reflect land value, offering a builder or end-user the chance to demolish and construct a custom home, or undertake a complete gut renovation on a footprint that supports either strategy. The upcoming Eglinton LRT and Mount Dennis station are set to boost accessibility and values further, adding tailwind to the area's already strong appreciation trend. Minutes to Stockyards Village, Old Mill subway station, and Highway 400, with James Gardens, Oakmount Park, and Scarlett Woods Golf Course nearby. A rare hold for builders and investors looking to capture upside in a transit-driven growth corridor, or for end-users ready to create a custom home in a neighbourhood on the rise. New Roof, New Gas Furnace & New Breaker Panel. Property is being sold as is where is. Some photos have been digitally enhanced using AI technology. Buyers are advised to view the property in person prior to submitting an offer
MississaugaInvestor.ca
4 Marshall Boulevard
Detached · 3bd/1ba · ~700 sqft
$699,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.07%
Monthly Cash Flow
-$2,013/mo
Estimated Rent
$2,700/mo
Cash-on-Cash
-15.76%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,700 |
| Mortgage | −$3,217 |
| Property Tax | −$553 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$135 |
| Cash Flow | -$2,013/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$32,400 |
| Vacancy (5%) | −$1,620 |
| Property Tax | −$6,641 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,990 |
| Annual NOI | $14,449 |
| Cap Rate | 2.07% |
Cash Required to Close
| Down Payment (20%) | $139,800 |
| Ontario Land Transfer Tax | $10,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,255 |
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.