
32 Allonsius Drive, Toronto W08
Toronto W08
$1,229,900
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 WEST REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
2
Days on Market
9
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,700/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Exceptional Opportunity! This spacious 3+3 bedroom bungalow is situated on a premium 50 x 120 ft. lot and offers incredible versatility for families, investors, or those seeking multi-generational living. The bright, open-concept main floor features a spacious living and dining area, an updated kitchen, and large windows that fill the home with natural light. The fully finished basement features a separate walk-out entrance, three additional bedrooms, a second kitchen, a 3 piece bathroom, Large Cold Room and excellent potential for an in-law suite or income-generating accommodation (buyer to verify all applicable requirements and retrofit status). Recent updates include the windows and furnace, providing added comfort and peace of mind. With two full bathrooms, parking for up to five vehicles, and a generous backyard on a premium 50 x 120 ft. lot, this property offers exceptional space and future potential. Ideally located in a sought-after family neighbourhood, close to Millwood French Immersion School, parks, shopping, public transit, and major highways. Whether you're looking for a spacious family home or an outstanding investment opportunity, this versatile property checks all the boxes. Don't miss your chance to own this exceptional bungalow!
MississaugaInvestor.ca
32 Allonsius Drive
Detached · 6bd/2ba · ~1,300 sqft
$1,229,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.56%
Monthly Cash Flow
-$3,040/mo
Estimated Rent
$5,100/mo
Cash-on-Cash
-13.51%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,100 |
| Mortgage | −$5,661 |
| Property Tax | −$974 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,025 |
| Vacancy (5%) | −$255 |
| Cash Flow | -$3,040/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$61,200 |
| Vacancy (5%) | −$3,060 |
| Property Tax | −$11,684 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,299 |
| Annual NOI | $31,457 |
| Cap Rate | 2.56% |
Cash Required to Close
| Down Payment (20%) | $245,980 |
| Ontario Land Transfer Tax | $21,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $270,053 |
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.