
9799 Warden Avenue, Markham
Markham
$2,980,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX REALTRON LUCKY PENNY HOMES REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
3
Days on Market
52
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$6,050/mo
Estimated from market price-to-rent ratios
Remarks
Spectacular bungalow on a rare 1.016 acre lot overlooking a ravine and creek. This inviting retreat blends nature and convenience with quick access to Hwy 407 and Hwy 404. Sun filled main level features hardwood in most rooms, generous principal spaces, and an updated kitchen with abundant cabinetry and prep space that flows to the dining and living areas. Large windows frame green views and draw natural light across the home, showcase of the living room walkout to the deck overlooking the flat table land of the park feel backyard. 3 bedrooms appointing the master bedroom with 5pc ensuite. The finished walk up basement significantly expands the living area with a wet bar, multiple recreation zones with gas fireplace, well suited for movie nights, a home gym, playroom, or guests. Additional 2 spacious bedrooms. Separate walk up provides easy access to the yard. Convenient laundry on both levels with two washers and two dryers, one set on the main level and another in the basement. Practical upgrades include waterproofing and drainage that help keep the house and basement dry, a septic system serviced annually with upgraded piping, and two sump pumps. Ample electrical capacity with 200 amp service in the garage and 100 amp service to the backyard supports workshop use and future outdoor projects.Expansive grounds offer room for gardens, play space, and quiet evenings by the trees. A rare blend of nature, comfort, and convenience.
MississaugaInvestor.ca
9799 Warden Avenue
Detached · 5bd/3ba · ~2,250 sqft
$2,980,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.54%
Monthly Cash Flow
-$12,367/mo
Estimated Rent
$6,050/mo
Cash-on-Cash
-22.49%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$6,050 |
| Mortgage | −$13,717 |
| Property Tax | −$1,689 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,483 |
| Vacancy (5%) | −$303 |
| Cash Flow | -$12,367/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$72,600 |
| Vacancy (5%) | −$3,630 |
| Property Tax | −$20,264 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$29,800 |
| Annual NOI | $16,206 |
| Cap Rate | 0.54% |
Cash Required to Close
| Down Payment (20%) | $596,000 |
| Ontario Land Transfer Tax | $60,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $659,975 |
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.