1118 Cedarcroft Crescent, Pickering
Pickering
$950,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE HEARTS REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
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
No For Sale Sign on Property. The property is fully landscaped from the front yard to the back yard, with tiered settings and a wrap around deck. The garden is exquisite from Spring to Fall and much more room for more plants. Great for entertaining with both access at the back of the house and at the side through patio doors that are newly installed on November 2025. The Roof and Eavestrough have been replaced last October 2025 as well, plus an additional items of Movable Closet by Front Door, Weed Whacker, 100Ft Long No Kink Water Hose, Patio Set (4 metal Chairs and Long Table) and Gardening Tools. Even the garage is finished inside with a brand new 1Hp garage door quiet series opener and a heavy duty shelving that can store heavy objects. The additional inclusions stated will give you a head start in settling in. Buyer's have to verify measurements.
MississaugaInvestor.ca
1118 Cedarcroft Crescent
Detached · 3bd/4ba · ~1,750 sqft
$950,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.49%
Monthly Cash Flow
-$3,198/mo
Estimated Rent
$3,150/mo
Cash-on-Cash
-18.41%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,150 |
| Mortgage | −$4,373 |
| Property Tax | −$800 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$792 |
| Vacancy (5%) | −$158 |
| Cash Flow | -$3,198/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,800 |
| Vacancy (5%) | −$1,890 |
| Property Tax | −$9,595 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,500 |
| Annual NOI | $14,115 |
| Cap Rate | 1.49% |
Cash Required to Close
| Down Payment (20%) | $190,000 |
| Ontario Land Transfer Tax | $15,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $208,475 |
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.