180 Arthur Plaxton Way, Markham
Markham
$799,990
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by MILBORNE REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
59
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
Welcome To The Nest Collection At Townhomes Of Little Rouge By Camcos Living! Thoughtfully Designed Freehold Back-To-Back Townhomes Featuring Smart Living, Elevated Design & Exceptional Service. Enjoy A Modern Lifestyle With Open-Concept Layouts, 9' Ceilings, Extended Height Windows, Natural Oak Staircases, Designer Curated Finishes, And Contemporary Kitchens With Stainless Steel Appliances Included. Select Homes Feature Expansive Rooftop Terraces And Modern Glass Balcony Railings. Built For Comfort & Efficiency With Dual-Zone Heating & Cooling, HRV System, Advanced Air Sealing, EV Charger Rough-In, Smart Video Doorbell, And Energy-Efficient Systems Throughout. Conveniently Located Close To Rouge National Park, Trails, Mount Joy GO Station, Transit, Schools & Everyday Amenities. A Perfect Opportunity To Own A Modern Home In A Growing Community! List Price Includes Hst And Assumes Purchaser Qualifies For And Assigns The Federal And Ontario New Housing Rebates To Vendor On Closing. If Rebate Is Unavailable Or Reduced, Price Adjusts. See Aps For Full Terms.
MississaugaInvestor.ca
180 Arthur Plaxton Way
Att/Row/Townhouse · 3bd/3ba · ~1,750 sqft
$799,990
Cash-Flow Report · July 31, 2026
Cap Rate
2.19%
Monthly Cash Flow
-$2,225/mo
Estimated Rent
$2,950/mo
Cash-on-Cash
-15.22%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,950 |
| Mortgage | −$3,682 |
| Property Tax | −$453 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$667 |
| Vacancy (5%) | −$148 |
| Cash Flow | -$2,225/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$35,400 |
| Vacancy (5%) | −$1,770 |
| Property Tax | −$5,440 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,000 |
| Annual NOI | $17,490 |
| Cap Rate | 2.19% |
Cash Required to Close
| Down Payment (20%) | $159,998 |
| Ontario Land Transfer Tax | $12,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,473 |
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.