75 Beswick Drive, Newmarket
Newmarket
$1,149,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by TIMES REALTY GROUP INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
3
Days on Market
49
Price Drop
3%
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,850/mo
Estimated from market price-to-rent ratios
Remarks
Beautifully renovated 4-bedroom home on a quiet, private street in the heart of Newmarket. Featuring a double-car garage, oversized driveway, and a mature pie-shaped lot with towering trees and over 130 ft of depth, offering exceptional privacy and outdoor space. The professionally finished basement includes an additional bedroom, recreation area, workshop, and ample storage. Equipped with a security system, this home has been proudly owner-occupied and meticulously maintained throughout, with numerous upgrades and improvements detailed in the attached schedule. Ideally located close to schools, parks, public transit, shopping, and all essential amenities.
MississaugaInvestor.ca
75 Beswick Drive
Detached · 5bd/3ba · ~1,750 sqft
$1,149,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.76%
Monthly Cash Flow
-$3,600/mo
Estimated Rent
$3,850/mo
Cash-on-Cash
-17.13%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,850 |
| Mortgage | −$5,289 |
| Property Tax | −$785 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$958 |
| Vacancy (5%) | −$193 |
| Cash Flow | -$3,600/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$46,200 |
| Vacancy (5%) | −$2,310 |
| Property Tax | −$9,422 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,490 |
| Annual NOI | $20,278 |
| Cap Rate | 1.76% |
Cash Required to Close
| Down Payment (20%) | $229,800 |
| Ontario Land Transfer Tax | $19,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $252,255 |
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.