
2793 Sapphire Drive, Pickering
Pickering
$749,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by LANDPOWER REAL ESTATE LTD.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,150/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 2793 Sapphire Dr, a spacious End-Unit Freehold townhome that lives like a semi! Built by Mattamy Homes in 2018 and lovingly maintained by its homeowners, this bright and inviting 3-bedroom, 2.5-bath home offers approx 1,800 sqft. of thoughtfully designed living space.The ground floor features direct access to a double-car garage, convenient laundry, and a spacious den-perfect for a home office, family room, or easily enclosed to create a 4th bedroom. With parking for up to 3 vehicles, there's plenty of room for the whole family. Upstairs, the bright and airy main living level is filled with natural light and features smooth ceilings throughout. The spacious family room offers plenty of room to relax and entertain, while the kitchen features stainless steel appliances, generous pantry storage, and an open dining area ideal for hosting. Step outside onto the large balcony, perfect for summer BBQs and outdoor dining. The third floor offers 3 well-sized bedrooms, including a spacious primary bedroom with a walk-in closet and private 4-piece ensuite. Both the primary and second bedrooms are equipped with custom blackout blinds in addition to zebra blinds, offering both privacy and flexible light control. Located in the growing Seaton community, surrounded by parks, trail, and schools, with new amenities continuing to take shape nearby. The future Seaton Recreation Complex & Library is planned on an approx 25-acre site at Alexander Knox and Burkholder, bringing a major new community hub to the area by 2029. Even more everyday convenience is on the way with a new approx 140,000 sqft. commercial plaza planned at Taunton Rd & Burkholder Dr, anchored by Food Basics and Shoppers Drug Mart, with banks, restaurants, a coffee shop, daycare, medical clinic and other services planned less than 5 min walk away. A fantastic opportunity to own a spacious, well-maintained freehold home while becoming part of one of Pickering's most exciting and rapidly developing communities
MississaugaInvestor.ca
2793 Sapphire Drive
Att/Row/Townhouse · 4bd/4ba · ~1,750 sqft
$749,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.42%
Monthly Cash Flow
-$1,941/mo
Estimated Rent
$3,150/mo
Cash-on-Cash
-14.16%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,150 |
| Mortgage | −$3,452 |
| Property Tax | −$631 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$625 |
| Vacancy (5%) | −$158 |
| Cash Flow | -$1,941/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,800 |
| Vacancy (5%) | −$1,890 |
| Property Tax | −$7,574 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,499 |
| Annual NOI | $18,137 |
| Cap Rate | 2.42% |
Cash Required to Close
| Down Payment (20%) | $149,980 |
| Ontario Land Transfer Tax | $11,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $164,453 |
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.