59 Kantium Way, Whitby
Whitby
$789,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,100/mo
Estimated from market price-to-rent ratios
Remarks
Location! Large Freehold Corner townhouse in sought after family friendly Neighborhood, Large living room and open concept modern kitchen, wooden floors throughout, private fenced interlocked backyard, 4 Bedrooms to accommodate your growing family, basement with large upgraded windows. LED light fixtures, High School steps away, Mall, Highways, Go Station, parks all near by, Many amazing restaurants on walking distance, situated in a community perfect for families.
MississaugaInvestor.ca
59 Kantium Way
Att/Row/Townhouse · 4bd/3ba · ~1,750 sqft
$789,900
Cash-Flow Report · August 1, 2026
Cap Rate
2.06%
Monthly Cash Flow
-$2,278/mo
Estimated Rent
$3,100/mo
Cash-on-Cash
-15.78%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,100 |
| Mortgage | −$3,636 |
| Property Tax | −$704 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$658 |
| Vacancy (5%) | −$155 |
| Cash Flow | -$2,278/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,200 |
| Vacancy (5%) | −$1,860 |
| Property Tax | −$8,452 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,899 |
| Annual NOI | $16,289 |
| Cap Rate | 2.06% |
Cash Required to Close
| Down Payment (20%) | $157,980 |
| Ontario Land Transfer Tax | $12,273 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $173,253 |
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.