171 Woodgate Pines Drive, Vaughan
Vaughan
$2,799,888
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CRESCENDO REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
5
Days on Market
59
Price Drop
7%
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome home to this luxurious estate home in exclusive Kleinburg, with a serene view backing onto a large pond! Features 10 ft mainfloor and 9 ft second floor & basement ceilings. 3 car garage and approximately 5,500 sq ft of living space, with finished walkout basement that includes two bedrooms and washroom. Master bedroom features sitting area, and other bedrooms are spacious each with ensuite washrooms + walk in closets. 7" baseboards throughout home. Separate entrance to walk out finished basement, and patio features new luxurious swimming pool and deck area!
MississaugaInvestor.ca
171 Woodgate Pines Drive
Detached · 6bd/5ba · ~4,250 sqft
$2,799,888
Cash-Flow Report · July 31, 2026
Cap Rate
1.29%
Monthly Cash Flow
-$9,886/mo
Estimated Rent
$7,645/mo
Cash-on-Cash
-19.15%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$7,645 |
| Mortgage | −$12,888 |
| Property Tax | −$1,703 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,333 |
| Vacancy (5%) | −$382 |
| Cash Flow | -$9,886/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$91,740 |
| Vacancy (5%) | −$4,587 |
| Property Tax | −$20,439 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$27,999 |
| Annual NOI | $36,015 |
| Cap Rate | 1.29% |
Cash Required to Close
| Down Payment (20%) | $559,977.6 |
| Ontario Land Transfer Tax | $56,472 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $619,449.6 |
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.