106- 543 Timothy Street, Newmarket
Newmarket
$739,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX HALLMARK CHAY REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
84
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,250/mo
Estimated from market price-to-rent ratios
Remarks
Timothy St Loft's Redesigned by Aspen & Ivy where Modern Charm Meets Urban Luxury! This Large 2 Bedroom Unit boasts Incredible Western, Ravine & City Views! Soaring 13'+ Ceilings with exposed Beams and Mechanicals for a Bright Trendy Vibe. Welcome to Unit 106 - A private, main floor & corner unit - Units like this one rarely come available! Two (2) Parking Spots & Locker are included. Condo Fees Include All Utilities (Water, Gas, Hydro) + Cable/ Fiber Optic Internet! Open Concept Floor Plan with approx 1,025 Square Feet of Luxury Living Space. Modern Eat-In Kitchen with Stainless Steel Appliances, Breakfast Bar & Quartz Counters. Spacious Primary Bedroom with Huge Walk In Closet & En Suite bath. Second Bedroom also has a Walk In Closet. Modern Laminate Flooring, Fresh Paint & Updated Light Fixtures Throughout. NEW Custom Window Coverings with Remote/ Power Shades in the Living Room. Barn Door Features. Ample Storage. Soak in the sunsets & tons of natural light! Located In the heart of Downtown Newmarket W/ Convenient Access To All Amenities Just Steps Away Including The Tom Taylor Trail, Fairy Lake, Main Street Newmarket Shops, Restaurants & So Much More! Walk to Go Train & Hospital. Amenities Include: Gym, Theatre Room, Terrace On The 2nd Floor W/Bbq's, Party Room, Lounge Area.
MississaugaInvestor.ca
106- 543 Timothy Street
Condo Apartment · 2bd/2ba · ~1,100 sqft
$739,900
Cash-Flow Report · August 3, 2026
Cap Rate
-0.37%
Monthly Cash Flow
-$3,634/mo
Estimated Rent
$2,250/mo
Cash-on-Cash
-26.88%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,250 |
| Mortgage | −$3,406 |
| Property Tax | −$506 |
| Insurance | −$225 |
| Condo Fee | −$1,634 |
| Vacancy (5%) | −$113 |
| Cash Flow | -$3,634/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,000 |
| Vacancy (5%) | −$1,350 |
| Property Tax | −$6,067 |
| Insurance | −$2,700 |
| Condo Fee | −$19,608 |
| Annual NOI | $-2,725 |
| Cap Rate | -0.37% |
Cash Required to Close
| Down Payment (20%) | $147,980 |
| Ontario Land Transfer Tax | $11,273 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $162,253 |
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.