
160 William Duncan Road, Toronto W05
Toronto W05
$599,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE LANDMARK REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
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
Welcome to this rarely offered freehold 3-bedroom, 3-bathroom traditional townhome offering approximately 1700 sq ft of well-designed living space, plus a fully finished basement, in the highly desirable Downsview Park community. This property delivers the freedom of ownership combined with the ease of townhome living ,less steps at front door, with beautiful perennials gardens for flower lovers. Property Features: Spacious and functional layout, Bright open-concept living and dining areas with excellent natural light, Well-appointed kitchen with ample cabinetry and prep space, Generous primary bedroom featuring a private ensuite, Two additional full-sized bedrooms ideal for family or home office use, Three bathrooms offering comfort and convenience, Fully finished basement - perfect for a recreation room, media space, gym, or potential in-law suite setup, Private garage, Private backyard for outdoor enjoyment, Steps to expansive green space, walking trails, and community amenities at Downsview Park. Close to schools, shopping, transit, and easy access to Highways 401 & 400-making commuting seamless. This is an exceptional opportunity to secure a freehold property in one of Toronto's fastest-growing and in-demand neighbourhoods. Ideal for families seeking space and flexibility, or investors looking for long-term appreciation.First Owner. Move-in ready. A must see.
MississaugaInvestor.ca
160 William Duncan Road
Att/Row/Townhouse · 3bd/3ba · ~1,750 sqft
$599,000
Cash-Flow Report · August 1, 2026
Cap Rate
3.96%
Monthly Cash Flow
-$782/mo
Estimated Rent
$3,340/mo
Cash-on-Cash
-7.15%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,340 |
| Mortgage | −$2,757 |
| Property Tax | −$474 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$499 |
| Vacancy (5%) | −$167 |
| Cash Flow | -$782/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,080 |
| Vacancy (5%) | −$2,004 |
| Property Tax | −$5,691 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$5,990 |
| Annual NOI | $23,695 |
| Cap Rate | 3.96% |
Cash Required to Close
| Down Payment (20%) | $119,800 |
| Ontario Land Transfer Tax | $8,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,255 |
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.