33 Donald Avenue, Toronto W03
Toronto W03
$999,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE CERTIFIED REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,300/mo
Estimated from market price-to-rent ratios
Remarks
CALLING ALL INVESTORS AND DEVELOPERS! Exciting double-width lot opportunity with potential to build two semi-detached homes, each with up to four units and garden suite, subject to municipal approvals! Very Spacious deep LOT (40[2x20]x125) 2+2 Bedroom & 2 bathroom Detached Home, Situated On An Approximately 40-Foot Lot With A Private Driveway And Attached Garage. Located In A Family-Friendly Neighbourhood minutes to Caledonia TTC station , Schools, Parks, Stockyards Village, Corso Italia, And The upcoming Caledonia GO station on Barrie line, Subway, And LRT Stations. This Bright And Spacious Home Features A Stunning Open-Concept Kitchen/Dining Area, Large Windows, Numerous Pot Lights, And A Walk-Out To The Front Porch. The Main Floor Also Includes A 5-Piece Bathroom. Enjoy A Private Backyard With Excellent Outdoor Space. Fully Finished Basement With Kitchen, Bathroom, 2 bedrooms, And Two Separate Entrances, Offering Excellent Rental Potential Or Multi-Generational Living Options.
MississaugaInvestor.ca
33 Donald Avenue
Detached · 4bd/2ba · ~900 sqft
$999,000
Cash-Flow Report · August 3, 2026
Cap Rate
1.55%
Monthly Cash Flow
-$3,312/mo
Estimated Rent
$3,300/mo
Cash-on-Cash
-18.13%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,300 |
| Mortgage | −$4,598 |
| Property Tax | −$791 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$3,312/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,600 |
| Vacancy (5%) | −$1,980 |
| Property Tax | −$9,491 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,990 |
| Annual NOI | $15,439 |
| Cap Rate | 1.55% |
Cash Required to Close
| Down Payment (20%) | $199,800 |
| Ontario Land Transfer Tax | $16,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,255 |
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.