327- 50 Clegg Road, Markham
Markham
$445,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 LANDUNION REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
127
Price Drop
11%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,750/mo
Estimated from market price-to-rent ratios
Remarks
Spacious 1 Bedroom With Balcony Unit At Majestic Court. New Renovation Kitchen and Fresh Painted. Upgraded Luxury Unit. Granite Counter Top In Kitchen With Stainless Steel Appliances. Laminate Flooring In Main Living Area. Unit Overlooks Park, Building Features Top Grade Amenities, Business Centre, Meeting Room Fully Equipped, Rec Centre With Pool! Close To All Amenities, Top Ranking Schools, Transit &Shops, Supper Convenience!
MississaugaInvestor.ca
327- 50 Clegg Road
Condo Apartment · 1bd/1ba · ~650 sqft
$445,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.98%
Monthly Cash Flow
-$1,314/mo
Estimated Rent
$1,750/mo
Cash-on-Cash
-16.19%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,750 |
| Mortgage | −$2,048 |
| Property Tax | −$252 |
| Insurance | −$225 |
| Condo Fee | −$451 |
| Vacancy (5%) | −$88 |
| Cash Flow | -$1,314/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$21,000 |
| Vacancy (5%) | −$1,050 |
| Property Tax | −$3,026 |
| Insurance | −$2,700 |
| Condo Fee | −$5,412 |
| Annual NOI | $8,812 |
| Cap Rate | 1.98% |
Cash Required to Close
| Down Payment (20%) | $89,000 |
| Ontario Land Transfer Tax | $5,375 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $97,375 |
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.