209- 7460 Bathurst Street, Vaughan
Vaughan
$788,018
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CITYSCAPE REAL ESTATE LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
102
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,850/mo
Estimated from market price-to-rent ratios
Remarks
Step into luxury with this rarely offered split-bedroom suite, perfectly combining style, comfort, and functionality. Designed with thoughtful flow, the home features a formal dining room, a bright eat-in kitchen, and an open concept living area ideal for relaxing or entertaining guests. Renovated from top to bottom, every detail has been elevated - from the designer kitchen with stainless steel appliances to the modernized bathrooms, new flooring, and potlights throughout. Extra conveniences include an in-suite storage room AND an additional locker near your parking spot. With all utilities included, enjoy truly carefree living. This highly desirable building also offers top-tier amenities, including an outdoor pool, tennis court, Shabbat elevator and 24-hour gatehouse security. A beautifully updated home in a prime location - this one has it all!
MississaugaInvestor.ca
209- 7460 Bathurst Street
Condo Apartment · 3bd/2ba · ~1,300 sqft
$788,018
Cash-Flow Report · July 31, 2026
Cap Rate
1.29%
Monthly Cash Flow
-$2,783/mo
Estimated Rent
$2,850/mo
Cash-on-Cash
-19.32%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,850 |
| Mortgage | −$3,627 |
| Property Tax | −$479 |
| Insurance | −$225 |
| Condo Fee | −$1,159 |
| Vacancy (5%) | −$143 |
| Cash Flow | -$2,783/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,200 |
| Vacancy (5%) | −$1,710 |
| Property Tax | −$5,753 |
| Insurance | −$2,700 |
| Condo Fee | −$13,908 |
| Annual NOI | $10,129 |
| Cap Rate | 1.29% |
Cash Required to Close
| Down Payment (20%) | $157,603.6 |
| Ontario Land Transfer Tax | $12,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $172,838.6 |
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.