
806- 1 Upper Duke Crescent, Markham
Markham
$573,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE BROADWAY REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
64
Price Drop
6%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,250/mo
Estimated from market price-to-rent ratios
Remarks
Urban Style Meets Convenience At Rouge Bijou! This rare, well-maintained 1+1 bedroom, 2-full-bath suite offers 750 sq ft of high-utility living space in Downtown Markham's finest live-work-play hub. Filled with natural light through expansive floor-to-ceiling windows illuminating the open-concept layout, 9-ft ceilings, and upgraded engineered/laminate hardwood floors. Modern kitchen boasts premium granite countertops, mirrored backsplash, a massive breakfast bar, and ample cabinetry. Retreat to a spacious primary bedroom featuring a walk-in closet and private ensuite. The versatile separate den easily converts to a home office, nursery or cozy second bedroom, serviced by a full second bath. Enjoy a massive, ultra-rare private enclosed balcony featuring composite tile flooring and an exceptionally large laundry room with ample out-of-sight storage space. Premium building amenities: 24hr concierge, gym, party room, virtual golf, exquisite guest suite, and EV charging. Steps to top-ranked schools, York U campus, dining, diverse groceries, shopping and Cineplex VIP cinemas. Commuter's dream with Viva/YRT Transit at your doorstep, Unionville GO Train station just minutes away and Hwy 7, 404 & 407 nearby. An unmissable opportunity for first-time buyers, young families, downsizers, or savvy investors seeking both high-utility design and a highly coveted Downtown Markham address.
MississaugaInvestor.ca
806- 1 Upper Duke Crescent
Condo Apartment · 2bd/2ba · ~750 sqft
$573,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.08%
Monthly Cash Flow
-$1,644/mo
Estimated Rent
$2,250/mo
Cash-on-Cash
-15.72%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,250 |
| Mortgage | −$2,637 |
| Property Tax | −$325 |
| Insurance | −$225 |
| Condo Fee | −$594 |
| Vacancy (5%) | −$113 |
| Cash Flow | -$1,644/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,000 |
| Vacancy (5%) | −$1,350 |
| Property Tax | −$3,896 |
| Insurance | −$2,700 |
| Condo Fee | −$7,128 |
| Annual NOI | $11,926 |
| Cap Rate | 2.08% |
Cash Required to Close
| Down Payment (20%) | $114,600 |
| Ontario Land Transfer Tax | $7,935 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $125,535 |
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.