
33 Bradstock Road, Toronto W05
Toronto W05
$999,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SKYBOUND REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
2
Days on Market
5
Price Drop
None
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
Welcome to 33 Bradstock Rd, a beautifully maintained detached bungalow offering exceptional versatility for families, investors, and multi-generational living. Situated on a generous lot in a quiet, family-friendly neighbourhood, this spacious home features 3 bedrooms on the main level and 2 additional bedrooms in the professionally finished basement, complete with 2 full bathrooms, 2 kitchens, and a separate side entrance-providing an ideal setup for extended family, in-law accommodations, or excellent income potential.The bright and inviting main floor showcases a sun-filled living and dining area with a large picture window, creating a warm and welcoming atmosphere. The newly renovated kitchen is thoughtfully designed with modern cabinetry, stylish finishes, and abundant storage, making it the heart of the home for both everyday living and entertaining.The fully finished lower level offers a self-contained living space with its own kitchen, spacious recreation and dining areas, two bedrooms, and a full bathroom, delivering flexibility for a variety of living arrangements.Outside, enjoy a beautifully landscaped yard with mature trees, a long private driveway with ample parking, and an oversized detached garage offering additional storage or workshop potential. Ideally located close to excellent schools, parks, shopping, TTC, Humber River Hospital, York University, major highways (400, 401 & 407), and everyday amenities, this property combines convenience, comfort, and outstanding long-term value. Whether you're looking for a place to call home or a smart investment with future upside, 33 Bradstock Rd is an opportunity not to be missed.
MississaugaInvestor.ca
33 Bradstock Road
Detached · 5bd/2ba · ~900 sqft
$999,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.91%
Monthly Cash Flow
-$2,177/mo
Estimated Rent
$4,495/mo
Cash-on-Cash
-11.91%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,495 |
| Mortgage | −$4,598 |
| Property Tax | −$791 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$225 |
| Cash Flow | -$2,177/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$53,940 |
| Vacancy (5%) | −$2,697 |
| Property Tax | −$9,491 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,990 |
| Annual NOI | $29,062 |
| Cap Rate | 2.91% |
Cash Required to Close
| Down Payment (20%) | $199,800 |
| Ontario Land Transfer Tax | $16,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,255 |
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.