96 Bonham Boulevard, Mississauga
Streetsville · Investor guide
$1,249,000
Estimated Value
$1,255,000
Based on neighbourhood averages
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/MIRACLE REALTY LTD
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,700/mo)
Rent Estimate
Based on Streetsville neighbourhood rental data
Remarks
Beautifully Renovated Detached Home Featuring 3+2 Bedrooms And 3+1 Washrooms With A Legal Basement Apartment Offering Approx. $1,800/Month Rental Income Potential. This Move-In Ready Property Showcases Hardwood Floors, New Skylight, Pot Lights Throughout Interior & Exterior, Fresh Interior/Exterior Paint, New Doors & Windows, New Roof & Shingles, And Elegant New Staircase. Upgraded Kitchen With New Stainless Steel Appliances Including Fridge, Gas Stove, Dishwasher & Chimney Hood Fan. Enjoy Newly Renovated Washrooms, New Window Coverings, New Insulation, Owned Furnace, A/C & Water Heater, New Washer & Dryer, And Upgraded 200 Amp Electrical Panel. Exterior Features Include New Garage Weatherproof Panels, Spacious 6-Car Driveway, And Backyard With New Concrete Patio. A Perfect Opportunity For End Users Or Investors Seeking Style, Space & Income Potential.
MississaugaInvestor.ca
96 Bonham Boulevard
Detached · 5bd/4ba · ~1,300 sqft
$1,249,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.83%
Monthly Cash Flow
-$2,807/mo
Estimated Rent
$5,350/mo
Cash-on-Cash
-12.28%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,350 |
| Mortgage | −$5,749 |
| Property Tax | −$874 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,041 |
| Vacancy (5%) | −$268 |
| Cash Flow | -$2,807/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$64,200 |
| Vacancy (5%) | −$3,210 |
| Property Tax | −$10,492 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,490 |
| Annual NOI | $35,308 |
| Cap Rate | 2.83% |
Cash Required to Close
| Down Payment (20%) | $249,800 |
| Ontario Land Transfer Tax | $21,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $274,255 |
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.