2330 Dufferin Street, Toronto W03
Toronto W03
$1,200,000
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 PRIME PROPERTIES - UNIQUE GROUP
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
2
Days on Market
3
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
Amazing Value With 3 Parkings. Used As Single Family Home But Can Be Used As An Investment Property. Ttc At Your Door Step. Basement Has A Separate Entrance. Great Room Sizes And Big Bedrooms With Closets.Shows Well. Yonge/Eglinton subway 3-4 min walk
MississaugaInvestor.ca
2330 Dufferin Street
Semi-Detached · 3bd/2ba · ~1,300 sqft
$1,200,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.81%
Monthly Cash Flow
-$3,718/mo
Estimated Rent
$4,190/mo
Cash-on-Cash
-16.93%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,190 |
| Mortgage | −$5,523 |
| Property Tax | −$950 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,000 |
| Vacancy (5%) | −$210 |
| Cash Flow | -$3,718/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,280 |
| Vacancy (5%) | −$2,514 |
| Property Tax | −$11,400 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,000 |
| Annual NOI | $21,666 |
| Cap Rate | 1.81% |
Cash Required to Close
| Down Payment (20%) | $240,000 |
| Ontario Land Transfer Tax | $20,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $263,475 |
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.