1731 Ada Court, Pickering
Pickering
$1,199,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUPERSTARS REALTY LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,050/mo
Estimated from market price-to-rent ratios
Remarks
Situated in a well-established Pickering neighborhood, 1731 Ada Court presents a meticulously updated interior surrounded by excellent community convenience. The home showcases brand-new hardwood flooring that flows seamlessly across the main floor and staircases, while the basement has been upgraded with durable, modern vinyl floors throughout. The primary bedroom serves as a comfortable retreat, featuring a beautifully and fully remodeled ensuite bathroom. Offering excellent flexibility, a rare separate basement entrance is accessible directly from the garage, presenting tremendous potential for a private workspace or future secondary suite. The surrounding community delivers exceptional connectivity and lifestyle amenities, placing residents just minutes from the Pickering GO Station, Highway 401, and Highway 407 for an effortless commute. Everyday conveniences are close at hand with the Pickering Town Centre nearby, alongside a variety of local parks, green spaces, and dining options that characterize this highly accessible area.
MississaugaInvestor.ca
1731 Ada Court
Detached · 5bd/4ba · ~1,750 sqft
$1,199,900
Cash-Flow Report · August 3, 2026
Cap Rate
1.61%
Monthly Cash Flow
-$3,911/mo
Estimated Rent
$4,050/mo
Cash-on-Cash
-17.81%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,050 |
| Mortgage | −$5,523 |
| Property Tax | −$1,010 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,000 |
| Vacancy (5%) | −$203 |
| Cash Flow | -$3,911/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$48,600 |
| Vacancy (5%) | −$2,430 |
| Property Tax | −$12,119 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,999 |
| Annual NOI | $19,352 |
| Cap Rate | 1.61% |
Cash Required to Close
| Down Payment (20%) | $239,980 |
| Ontario Land Transfer Tax | $20,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $263,453 |
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.