12 Kintall Way, Vaughan
Vaughan
$789,990
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BLUE DIAMOND REALTY CORPORATION
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
62
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,950/mo
Estimated from market price-to-rent ratios
Remarks
Be the first to live in this brand new back-to-back freehold townhome surrounded by 30 acres of protected ravine and conservation land. Offering 1,408 sq. ft. across 3 spacious levels plus basement, this beautifully designed home features 3 bedrooms, 2 full bathrooms, and 1 powder room. The stunning primary bedroom showcases a large double closet, and a spa-inspired 3-piece ensuite. Enjoy seamless indoor-outdoor living with two walk-out balconies. Enjoy resort-style amenities through the low monthly POTL fee of $168, including a lookout park, children's playground, basketball court, and bocce courts. A rare opportunity to experience elevated ravine living in one of Woodbridge's most desirable new communities. Price includes HST rebate.
MississaugaInvestor.ca
12 Kintall Way
Att/Row/Townhouse · 3bd/3ba · ~1,300 sqft
$789,990
Cash-Flow Report · July 31, 2026
Cap Rate
2.19%
Monthly Cash Flow
-$2,198/mo
Estimated Rent
$2,950/mo
Cash-on-Cash
-15.22%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,950 |
| Mortgage | −$3,636 |
| Property Tax | −$481 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$658 |
| Vacancy (5%) | −$148 |
| Cash Flow | -$2,198/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$35,400 |
| Vacancy (5%) | −$1,770 |
| Property Tax | −$5,767 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,900 |
| Annual NOI | $17,263 |
| Cap Rate | 2.19% |
Cash Required to Close
| Down Payment (20%) | $157,998 |
| Ontario Land Transfer Tax | $12,275 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $173,273 |
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.