
524 Silverthorn Avenue, Toronto W03
Toronto W03
$1,899,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by Century 21 Signature Service
Investment Analysis
Key Facts
Type
Duplex
Bedrooms
7
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
Estimated per-unit rents for duplex based on GTA rental market data
Remarks
Great Investment Opportunity in the Desirable Keelesdale-Eglinton West Neighbourhood! Purpose Built Legal Duplex with Additional Non-Retrofitted Finished Basement with Separate Front and Side Entrance Access Consists of 2-3 Bedroom Units on Main and 2nd Floor and Separate One Bedroom Finished Basement Unit. The Property Features 6 Separate Entrances (3 Front Door & 3 Side Door) 3 Kitchens, 3 Bathrooms Making the Ideal Investment Property, Walkout to Fully Enclosed Balconies from Main and Second Floors. Multigenerational Living or Team Up/Partnership/Owner Living Arrangement. Massive Oversized 40ft Lot Offers Private Driveway for Parking for 6 Cars and Large Double Garage That May Have Garden Suite Potential! Great Well Manicured Private Rear Garden! Major Updates Include Roof (2020), Two Furnaces (2011), and Central Air Conditioning (2011). Parking Is Exceptional with a Private Driveway That Fits up to Six Cars and a Detached Double Garage at the Rear, a Rare Feature in This Area. Located Just Minutes from the Eglinton Crosstown LRT, TTC, Schools, Parks, Shopping, Restaurants, and Major Highways, Keelesdale-Eglinton West Is a Neighbourhood Seeing Significant Growth and Redevelopment, with Strong Rental Demand. A Versatile Property with Plenty of Options for Investors, Multi-Generational Families, or Buyers Looking to Live in One Unit and Generate Additional Income.
MississaugaInvestor.ca
524 Silverthorn Avenue
Duplex · 7bd/3ba · ~2,750 sqft
$1,899,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.15%
Monthly Cash Flow
-$6,927/mo
Estimated Rent
$5,400/mo
Cash-on-Cash
-19.91%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,400 |
| Mortgage | −$8,745 |
| Property Tax | −$1,504 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,583 |
| Vacancy (5%) | −$270 |
| Cash Flow | -$6,927/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$64,800 |
| Vacancy (5%) | −$3,240 |
| Property Tax | −$18,050 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$19,000 |
| Annual NOI | $21,810 |
| Cap Rate | 1.15% |
Cash Required to Close
| Down Payment (20%) | $379,999.8 |
| Ontario Land Transfer Tax | $34,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $417,474.8 |
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.