1251 Fawndale Road, Pickering
Pickering
$1,350,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE NEW WORLD REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
4
Days on Market
12
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
Double Door Entry, Bright Detached Home with 4+2 bedroom, Separated Entrance to 1 bedroom basement apartment, Possibility of $2000 extra income. Ground Floor Offers Spacious Family Room with fireplace, Living and Dining room. Oak Staircase, Fully Upgraded Kitchen W/Backsplash, Gas Stove And Breakfast Area. Large Primary Bdrm With 5Pc En-suite And A large Walk-In Closet. Recently renovated bathroom in 2nd floor with stand shower,Hardwood Floors throughout the house.Superb Location of Rougemount area , One of the best and expensive neighbourhood in Pickering. Enjoy total privacy with no neighbours behind, a fully fenced and landscaped backyard-perfect for young families and outdoor entertaining,Minutes To School, library and park. Quick Access To Hwy 401, Numerous Stores,Places Of Worship.
MississaugaInvestor.ca
1251 Fawndale Road
Detached · 6bd/4ba · ~2,250 sqft
$1,350,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.43%
Monthly Cash Flow
-$3,480/mo
Estimated Rent
$5,495/mo
Cash-on-Cash
-14.09%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,495 |
| Mortgage | −$6,214 |
| Property Tax | −$1,136 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,125 |
| Vacancy (5%) | −$275 |
| Cash Flow | -$3,480/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$65,940 |
| Vacancy (5%) | −$3,297 |
| Property Tax | −$13,635 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,500 |
| Annual NOI | $32,808 |
| Cap Rate | 2.43% |
Cash Required to Close
| Down Payment (20%) | $270,000 |
| Ontario Land Transfer Tax | $23,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $296,475 |
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.