152 Frederick Tisdale Drive, Toronto W05
Toronto W05
$849,500
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ORION REALTY CORPORATION
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
4
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
Welcome to this Beautiful 3+1 Bedroom, 3Bath Freehold Townhome in the Heart of Downsview Park. It's Prime Location with Easy Access to Transit, Subway, Highway 400/401, Parks, Schools, Hospital, York University, Shops & Amenities makes this the perfect place to live. This Spacious Townhome offers Open Concept Living with Beautiful Kitchen/Dining/Living Layout. Includes Hardwood Floors Throughout, Hardwood Stairs, S/S Kitchen Appliances. FinishedBasement, has Additional Space can be used as Rec Room or Living Area, Lots of Storage Room,1/2 Bath, Laundry & Heated Floors. Garage with Parking. It has 3 Outdoor Spaces which include 2Patios and Private Rooftop. Includes Bbq Gas Line. Landscaping & Snow Removal are covered with Monthly POTL Fee of $100.
MississaugaInvestor.ca
152 Frederick Tisdale Drive
Att/Row/Townhouse · 3bd/3ba · ~1,300 sqft
$849,500
Cash-Flow Report · July 31, 2026
Cap Rate
1.36%
Monthly Cash Flow
-$2,951/mo
Estimated Rent
$2,700/mo
Cash-on-Cash
-19%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,700 |
| Mortgage | −$3,910 |
| Property Tax | −$673 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$708 |
| Vacancy (5%) | −$135 |
| Cash Flow | -$2,951/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$32,400 |
| Vacancy (5%) | −$1,620 |
| Property Tax | −$8,070 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,495 |
| Annual NOI | $11,515 |
| Cap Rate | 1.36% |
Cash Required to Close
| Down Payment (20%) | $169,900 |
| Ontario Land Transfer Tax | $13,465 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $186,365 |
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.