14 Grampian Crescent, Toronto W05
Toronto W05
$969,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REAL ESTATE ADVISORS INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Rare Find with Private 4-Car Parking! Meticulously cared for and packed with possibilities, this spacious semi delivers over 2,000 sq. ft. of total living space, including 4 huge bedrooms and a finished open-concept lower level. Highlights include gleaming hardwood floors, 2 eat-in kitchens, updated windows, and upgraded electrical. The separate side entrance creates an ideal setup for an in-law suite or or extended family living. Enjoy hassle-free outdoor living in the no-maintenance backyard, plus the ease of a walk-through garage. Unmatched convenience-walk to Finch RT, quick access to 401/407/400, and close to parks and all amenities!
MississaugaInvestor.ca
14 Grampian Crescent
Semi-Detached · 4bd/2ba · ~1,750 sqft
$969,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.58%
Monthly Cash Flow
-$2,375/mo
Estimated Rent
$4,090/mo
Cash-on-Cash
-13.4%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,090 |
| Mortgage | −$4,460 |
| Property Tax | −$767 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$808 |
| Vacancy (5%) | −$205 |
| Cash Flow | -$2,375/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$49,080 |
| Vacancy (5%) | −$2,454 |
| Property Tax | −$9,206 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,690 |
| Annual NOI | $25,030 |
| Cap Rate | 2.58% |
Cash Required to Close
| Down Payment (20%) | $193,800 |
| Ontario Land Transfer Tax | $15,855 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $212,655 |
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.