53 Foxrun Avenue, Toronto W05
Toronto W05
$874,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by JMG BROKERAGE INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
2
Days on Market
7
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
Rare opportunity to own a beautifully maintained semi-detached home backing directly onto Oakdale Golf & Country Club in one of North York's most desirable neighbourhoods! This spacious 3-bedroom, 2-bath home features gleaming hardwood floors, a bright and functional layout, and generously sized bedrooms. The finished basement with separate entrance, second kitchen, and large recreation room offers excellent potential for extended family, guests, or future income opportunities. Enjoy a private backyard oasis with mature trees and direct golf course views-perfect for relaxing or entertaining. A detached garage with ample driveway parking adds convenience. Ideally located close to schools, parks, shopping, public transit, highways, and places of worship. Move-in ready with exceptional value in a sought-after location!
MississaugaInvestor.ca
53 Foxrun Avenue
Semi-Detached · 3bd/2ba · ~1,300 sqft
$874,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.55%
Monthly Cash Flow
-$2,169/mo
Estimated Rent
$3,690/mo
Cash-on-Cash
-13.56%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,690 |
| Mortgage | −$4,027 |
| Property Tax | −$693 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$729 |
| Vacancy (5%) | −$185 |
| Cash Flow | -$2,169/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$44,280 |
| Vacancy (5%) | −$2,214 |
| Property Tax | −$8,312 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,749 |
| Annual NOI | $22,305 |
| Cap Rate | 2.55% |
Cash Required to Close
| Down Payment (20%) | $174,980 |
| Ontario Land Transfer Tax | $13,973 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $191,953 |
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.