
48 Venetian Crescent, Toronto W05
Toronto W05
$899,000
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 ULTIMATE REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
5
Bathrooms
2
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 bright and freshly painted semi-detached backsplit in the heart of North York! offering the perfect blend comfort & opportunities. This well-maintained home is ideal for families, investor , or buyers looking for a mortgage helper. Step inside to a sun-filled interior featuring warm hardwood floors, stylish finishes, and a spacious open-concept living &dining area perfect for everyday living & entertaining. The updated kitchen offers ample cabinetry, eat in kitchen, SS appliances & exit to a generous private backyard. The upper level features 3 spacious bedrooms, updated bathroom & ample storage while the fully self-contained lower level contains a 2 bedroom apartment featuring separate entrance, open concept kitchen/living room and plenty of storage . Ideal for multi-generational living, growing teenagers or rental income. Enjoy an extra- long private driveway & a fully fenced backyard ready for family get togethers, gardening or just enjoying the sun while the kids play!! Located close to schools, parks, shops, community center, hospitals, & quick access to 400/401The home makes everyday life easy, the possibilities are endless!!!
MississaugaInvestor.ca
48 Venetian Crescent
Semi-Detached · 5bd/2ba · ~1,300 sqft
$899,000
Cash-Flow Report · August 1, 2026
Cap Rate
3.13%
Monthly Cash Flow
-$1,791/mo
Estimated Rent
$4,245/mo
Cash-on-Cash
-10.9%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,245 |
| Mortgage | −$4,138 |
| Property Tax | −$712 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$749 |
| Vacancy (5%) | −$212 |
| Cash Flow | -$1,791/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,940 |
| Vacancy (5%) | −$2,547 |
| Property Tax | −$8,541 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,990 |
| Annual NOI | $28,162 |
| Cap Rate | 3.13% |
Cash Required to Close
| Down Payment (20%) | $179,800 |
| Ontario Land Transfer Tax | $14,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,255 |
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.