
131 Yatescastle Drive, Toronto W05
Toronto W05
$974,800
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 NOBLECORP REAL ESTATE
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
3
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,150/mo
Estimated from market price-to-rent ratios
Remarks
Never before offered for sale, this meticulously maintained 5-level backsplit is a rare opportunity to own a home where pride of ownership is evident throughout. Thoughtfully cared for over the years, this spacious 3+1 bedroom, 3 bathroom home offers approximately 2,950 sq. ft. of total finished living space, combining generous living space with a highly functional layout, offering exceptional flexibility for growing families, multigenerational living, or those seeking future income potential. Designed to adapt to a variety of lifestyles, the home features 2 kitchens, a separate ground-level entrance, and distinct living spaces that provide excellent potential for extended family accommodations or future rental opportunities. Bright principal rooms, multiple living areas, and a finished basement create an abundance of space for everyday living, entertaining, and working from home. Thoughtful updates and features include an updated Main Level Kitchen (2014), Renovated Lower-Level Bathroom (2023), Updated Flooring in the Lower-Level Kitchen, Roof (2019), High-Efficiency Furnace (2025), Hot Water Tank (2024, Rental Approximately $29.99/Month), and beautiful landscaping with potential for backyard garden. Located on one of the most desirable streets in the Glenfield-Jane Heights neighbourhood, Yatescastle Drive is known for its quiet, family-friendly atmosphere and strong sense of community, with homes here rarely becoming available. Enjoy convenient access to schools, parks, shopping, TTC, York University, and Highways 400 & 401.Book a showing today! Property is being sold in "as is, where is" condition.
MississaugaInvestor.ca
131 Yatescastle Drive
Semi-Detached · 4bd/3ba · ~1,750 sqft
$974,800
Cash-Flow Report · July 31, 2026
Cap Rate
1.46%
Monthly Cash Flow
-$3,304/mo
Estimated Rent
$3,150/mo
Cash-on-Cash
-18.53%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,150 |
| Mortgage | −$4,487 |
| Property Tax | −$772 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$812 |
| Vacancy (5%) | −$158 |
| Cash Flow | -$3,304/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,800 |
| Vacancy (5%) | −$1,890 |
| Property Tax | −$9,261 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,748 |
| Annual NOI | $14,201 |
| Cap Rate | 1.46% |
Cash Required to Close
| Down Payment (20%) | $194,960 |
| Ontario Land Transfer Tax | $15,971 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $213,931 |
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.