
21 Mayberry Road, Toronto W05
Toronto W05
$999,888
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BASDEN GROUP REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,550/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 21 Mayberry-a rare opportunity to own a home that has been completely rebuilt from top to bottom with permits. This is far more than a renovation. The home has been reconstructed with new electrical, plumbing, HVAC, insulation, drywall, windows, roof, flooring, kitchen, bathrooms, and finishes, offering the comfort, efficiency, and peace of mind of a virtually new home in an established neighbourhood. Inside, you'll find a bright, open-concept layout designed for modern living and effortless entertaining. The custom kitchen is the centrepiece of the home, featuring quality finishes, ample workspace, and timeless design. Every detail has been thoughtfully completed, making this a truly move-in-ready property. The finished basement provides excellent flexibility for extended family, a recreation space, or income potential. The deep backyard offers even more value with the potential to add an Auxiliary Dwelling Unit (subject to municipal approvals), creating additional living space or future income opportunities. Conveniently located close to public and Catholic schools, Oakdale Golf & Country Club, Downsview Dells Park, TTC transit, Highway 400, shopping, restaurants, and everyday amenities. If you've been waiting for a home where the work has already been done-and done right-21 Mayberry is one you won't want to miss. Quick closing available.
MississaugaInvestor.ca
21 Mayberry Road
Detached · 5bd/3ba · ~1,300 sqft
$999,888
Cash-Flow Report · July 31, 2026
Cap Rate
1.83%
Monthly Cash Flow
-$3,080/mo
Estimated Rent
$3,550/mo
Cash-on-Cash
-16.84%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,550 |
| Mortgage | −$4,602 |
| Property Tax | −$792 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$178 |
| Cash Flow | -$3,080/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,600 |
| Vacancy (5%) | −$2,130 |
| Property Tax | −$9,499 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,999 |
| Annual NOI | $18,272 |
| Cap Rate | 1.83% |
Cash Required to Close
| Down Payment (20%) | $199,977.6 |
| Ontario Land Transfer Tax | $16,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,450.6 |
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.