
31 Frimette Crescent, Toronto W03
Toronto W03
$729,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX HALLMARK REALTY LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,700/mo
Estimated from market price-to-rent ratios
Remarks
Sometimes the best opportunities don't come move-in ready. They come with a vision. Welcome to 31 Frimette Crescent, an exceptional land-value opportunity in Toronto's established Rockcliffe-Smythe neighbourhood. Set on a mature, irregular lot surrounded by tree-lined streets and well-established homes, this property offers builders, investors and end users the chance to start fresh and create something entirely their own.The existing bungalow and detached single-car garage are being sold strictly in as-is, where-is condition, with the value attributed to the land and future redevelopment potential. An ideal opportunity to design and build a custom home in a convenient west-end community that continues to grow and evolve.Enjoy easy access to the scenic Humber River trail system, James Gardens, Smythe Park and the cafés, restaurants and shops of The Junction. Stock Yards Village is nearby for everyday shopping, while TTC routes, GO Transit, UP Express and the Eglinton Crosstown provide excellent connectivity throughout the city. Conveniently located close to schools, parks, major highways and downtown Toronto.Bring your plans, your creativity and your vision. Opportunities to build in an established Toronto neighbourhood like this are becoming increasingly rare.
MississaugaInvestor.ca
31 Frimette Crescent
Detached · 3bd/2ba · ~900 sqft
$729,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.9%
Monthly Cash Flow
-$2,200/mo
Estimated Rent
$2,700/mo
Cash-on-Cash
-16.51%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,700 |
| Mortgage | −$3,355 |
| Property Tax | −$577 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$608 |
| Vacancy (5%) | −$135 |
| Cash Flow | -$2,200/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$32,400 |
| Vacancy (5%) | −$1,620 |
| Property Tax | −$6,926 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,290 |
| Annual NOI | $13,864 |
| Cap Rate | 1.9% |
Cash Required to Close
| Down Payment (20%) | $145,800 |
| Ontario Land Transfer Tax | $11,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $159,855 |
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.