
15D View Green Crescent, Toronto W10
Toronto W10
$988,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by COMFREE
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,200/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully updated freehold linked townhouse in the desirable Humberwood community. Renovated throughout with quality finishes and thoughtful upgrades, this move-in-ready home offers a functional layout designed for comfortable everyday living. The bright main floor features new flooring, a redesigned staircase with modern railings, an elegant front entrance door with frosted glass, an updated powder room, and a renovated kitchen with stainless steel appliances and ample cabinetry. California shutters add style and privacy in the living room, primary bedroom, and one additional bedroom. The upper level offers spacious bedrooms, convenient second-floor laundry, an upgraded bathroom, and a primary suite featuring a soaker tub and a walk-in closet with California Closets organization. One bedroom includes a large closet, while another features a California Closets organization system. The fully finished basement provides an additional bedroom with a walk-in closet, a full bathroom, flexible living space, and generous storage. Additional features include shingles replaced in 2018, central vacuum rough-in, a brand-new central air conditioner purchased in July 2022, and an owned hot water tank. Ideally located near Highways 401, 427, and 407, with convenient access to transit, schools, parks, shopping, hospitals, Humber College, and Woodbine Casino.
MississaugaInvestor.ca
15D View Green Crescent
Att/Row/Townhouse · 4bd/4ba · ~1,750 sqft
$988,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.47%
Monthly Cash Flow
-$3,338/mo
Estimated Rent
$3,200/mo
Cash-on-Cash
-18.47%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,200 |
| Mortgage | −$4,548 |
| Property Tax | −$782 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$823 |
| Vacancy (5%) | −$160 |
| Cash Flow | -$3,338/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,400 |
| Vacancy (5%) | −$1,920 |
| Property Tax | −$9,386 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,880 |
| Annual NOI | $14,514 |
| Cap Rate | 1.47% |
Cash Required to Close
| Down Payment (20%) | $197,600 |
| Ontario Land Transfer Tax | $16,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $216,835 |
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.