71 Gambello Crescent, Toronto W05
Toronto W05
$899,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REMAX YOUR COMMUNITY REALTY
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
2
Days on Market
11
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
Pride of ownership shines throughout this beautifully updated family home with countless upgrades, nestled on a quiet, tree-lined crescent in a highly desirable North York neighbourhood. Offering four spacious bedrooms, two renovated bathrooms, and an open-concept layout, this home is designed for comfortable family living and effortless entertaining. Enjoy engineered hardwood flooring throughout, with no carpet, a modern upgraded kitchen, and a bright, functional floor plan that flows seamlessly to the walkout patio and private backyard. Featuring two kitchens, separate side entrance and a gorgeous stamped concrete driveway, the home offers exceptional flexibility for extended family living, multi-generational households, or potential in-law accommodation. Conveniently located close to parks, schools, shopping, transit, and major highways, this is a fantastic opportunity to own a move-in-ready home in a sought-after location.
MississaugaInvestor.ca
71 Gambello Crescent
Semi-Detached · 4bd/2ba · ~1,300 sqft
$899,800
Cash-Flow Report · August 1, 2026
Cap Rate
2.87%
Monthly Cash Flow
-$1,991/mo
Estimated Rent
$4,040/mo
Cash-on-Cash
-12.1%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,040 |
| Mortgage | −$4,142 |
| Property Tax | −$712 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$750 |
| Vacancy (5%) | −$202 |
| Cash Flow | -$1,991/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$48,480 |
| Vacancy (5%) | −$2,424 |
| Property Tax | −$8,548 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,998 |
| Annual NOI | $25,810 |
| Cap Rate | 2.87% |
Cash Required to Close
| Down Payment (20%) | $179,960 |
| Ontario Land Transfer Tax | $14,471 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,431 |
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.