
4 Furness Crescent, Toronto W10
Toronto W10
$875,000
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 PEOPLE`S CHOICE 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
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to this beautifully renovated and well-maintained 4-bedroom detached home situated on a premium lot in a highly sought-after family-friendly Etobicoke neighborhood. This newly renovated home offers an excellent layout with tasteful upgrades throughout, making it ideal for growing families, multi-generational living.The main floor features bright and spacious living and dining areas with updated flooring, and plenty of natural light. The kitchen provides ample cabinetry and functionality for everyday family living and entertaining.Upstairs features 4 generously sized bedrooms and a full washroom, offering comfortable accommodation for the entire family. The main floor also includes a convenient powder room.The professionally finished basement offers excellent additional living space with a large great room, kitchenette area, one bedroom, and a full washroom, making it ideal for extended family, guests, recreation, home office use, or potential in-law suite setup.Situated on a large lot with plenty of outdoor space and a Spacious rear patio featuring a custom-built 16' x 20' wood pergola with skylights, perfect for outdoor dining and entertaining. Conveniently located close to schools, parks, shopping, public transit, major highways, community centres, and all essential amenities.you're minutes from the Finch LRT, 427, 401, 407 and Pearson Airport.This move-in-ready home offers incredible value in one of Etobicoke's desirable neighborhoods. Few of the upgrade include roofing (2024), Garage Door with opening mechanism (2025), Brand new Basement with bath.If you've been waiting for a home with potential and a price that makes sense, this is it! A fantastic opportunity not to be missed out!
MississaugaInvestor.ca
4 Furness Crescent
Detached · 5bd/3ba · ~1,300 sqft
$875,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.4%
Monthly Cash Flow
-$1,547/mo
Estimated Rent
$4,345/mo
Cash-on-Cash
-9.67%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,345 |
| Mortgage | −$4,028 |
| Property Tax | −$693 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$729 |
| Vacancy (5%) | −$217 |
| Cash Flow | -$1,547/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,140 |
| Vacancy (5%) | −$2,607 |
| Property Tax | −$8,313 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,750 |
| Annual NOI | $29,770 |
| Cap Rate | 3.4% |
Cash Required to Close
| Down Payment (20%) | $175,000 |
| Ontario Land Transfer Tax | $13,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $191,975 |
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.