1084 Silk Street, Pickering
Pickering
$709,900
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 REAL ESTATE CENTRE 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
None Detected
Rent Estimate
$2,800/mo
Estimated from market price-to-rent ratios
Remarks
Amazing Mattamy Built Freehold Townhome In Family Friendly Community Close to Schools, Parks, Shopping, Scenic Hiking Trails, Major Highways & GO Station. Open Concept Layout With 3 Bedrooms, 2 1/2 Bathrooms. Beautiful Entry With Den/Office Space, Built-In Shelves/Coat Hooks, Access To Garage. 2nd Floor Features A Spacious Great Room With Large Window, Bright Dining Area With Walk-Out To Balcony, Beautiful Kitchen With Quartz Counters, SS Appliances, Huge Pantry & Lots Of Storage Space, Convenient 2PC Powder Rm & Laundry Area. 3rd Floor Features Primary Bedroom With 3Pc Ensuite, Double Closets & Window Seat, Two Additional Bedrooms With 4PC Bathroom. This Home With Beautiful Curb Appeal Requires Minimal Maintenance & Is A Freehold With No Maintenance Fees. **Vacant Property, Available Immediately.**
MississaugaInvestor.ca
1084 Silk Street
Att/Row/Townhouse · 3bd/3ba · ~1,300 sqft
$709,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.11%
Monthly Cash Flow
-$2,023/mo
Estimated Rent
$2,800/mo
Cash-on-Cash
-15.6%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,800 |
| Mortgage | −$3,268 |
| Property Tax | −$598 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$592 |
| Vacancy (5%) | −$140 |
| Cash Flow | -$2,023/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,600 |
| Vacancy (5%) | −$1,680 |
| Property Tax | −$7,170 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,099 |
| Annual NOI | $14,951 |
| Cap Rate | 2.11% |
Cash Required to Close
| Down Payment (20%) | $141,980 |
| Ontario Land Transfer Tax | $10,673 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $155,653 |
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.