
32 Castlebar Road, Toronto W07
Toronto W07
$1,599,999
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 GREEN REALTY INC.
Investment Analysis
Key Facts
Type
Detached
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
Excellent Location !! Prestigious Stonegate-Queensway community in Etobicoke! Exceptional opportunity to own a professionally renovated 2+1 bedroom, 3-bathroom home in one of Toronto's most desirable family-friendly neighbourhoods. Rebuilt from top to bottom with quality craftsmanship and premium finishes, this move-in-ready home offers the perfect blend of modern luxury, everyday comfort, and income potential.The bright, open-concept main floor features spacious living and dining areas and a stunning kitchen with stainless steel appliances, custom cabinetry, quartz countertops, and centre island. Walk out to an oversized deck overlooking a fully fenced private backyard with no homes behind, creating a peaceful setting for relaxing or entertaining.The home includes two bedrooms, three beautifully updated washrooms, and extensive windows, plumbing and electrical upgrades for added peace of mind. The never-lived-in, self-contained 1-bedroom in-law suite features a separate entrance, private laundry, and its own patio, making it ideal for income potential, multigenerational living, or for guests.Ideally located just minutes to Bloor West Village, the waterfront, parks and trails, cafés, restaurants, shopping, top-rated schools, TTC, GO Transit, major highways, and only about 12 minutes to downtown Toronto. A rare turnkey home offering exceptional quality, outstanding versatility, and an unbeatable South Etobicoke location.
MississaugaInvestor.ca
32 Castlebar Road
Detached · 3bd/3ba · ~1,300 sqft
$1,599,999
Cash-Flow Report · August 1, 2026
Cap Rate
1.33%
Monthly Cash Flow
-$5,592/mo
Estimated Rent
$4,840/mo
Cash-on-Cash
-19.09%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,840 |
| Mortgage | −$7,365 |
| Property Tax | −$1,267 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,333 |
| Vacancy (5%) | −$242 |
| Cash Flow | -$5,592/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$58,080 |
| Vacancy (5%) | −$2,904 |
| Property Tax | −$15,200 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$16,000 |
| Annual NOI | $21,276 |
| Cap Rate | 1.33% |
Cash Required to Close
| Down Payment (20%) | $319,999.8 |
| Ontario Land Transfer Tax | $28,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $351,474.8 |
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.