27 Thorncrest Drive, Vaughan
Vaughan
$1,128,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE LANDMARK REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
56
Price Drop
5%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,300/mo
Estimated from market price-to-rent ratios
Remarks
Rarely offered south-facing double garage townhome in a quiet and well-maintained complex. Filled with natural light from expansive floor-to-ceiling windows, this home offers a bright and airy atmosphere throughout. The open-concept main level is ideal for both everyday living and entertaining, featuring a spacious kitchen that seamlessly connects to the living and dining areas. Enjoy 9' and 10' ceilings, hardwood flooring throughouta, updated pot lights, a wall-mounted fireplace in the family room, and remote-controlled Neolux zebra blinds. Two private balconies provide additional outdoor living space. The spacious primary bedroom features a walk-in closet, while the large ground-level recreation room offers incredible flexibility as a family room, home office, gym, media room, or guest space. Conveniently located close to shopping, grocery stores, restaurants, fitness facilities, schools, parks, and transit. Certain images have been virtually staged for illustrative purposes.
MississaugaInvestor.ca
27 Thorncrest Drive
Att/Row/Townhouse · 3bd/3ba · ~2,250 sqft
$1,128,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.37%
Monthly Cash Flow
-$3,908/mo
Estimated Rent
$3,300/mo
Cash-on-Cash
-18.94%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,300 |
| Mortgage | −$5,192 |
| Property Tax | −$686 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$940 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$3,908/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,600 |
| Vacancy (5%) | −$1,980 |
| Property Tax | −$8,234 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,280 |
| Annual NOI | $15,406 |
| Cap Rate | 1.37% |
Cash Required to Close
| Down Payment (20%) | $225,600 |
| Ontario Land Transfer Tax | $19,035 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $247,635 |
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.