1506- 9225 Jane Street, Vaughan
Vaughan
$520,000
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 PREMIER INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
45
Price Drop
1%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,200/mo
Estimated from market price-to-rent ratios
Remarks
2 Parking Spaces!! 690 Sq Ft. Building Features Unique 24-Hour Gatehouse Security For Additional Safety. The Versatile Den Is Enclosed and Perfect As A Private Home Office, Guest Room, Library, Gaming Room, Dining Area, Or Meditation Room. Beautifully Renovated And Freshly Painted Condo In The Heart Of Vaughan, Featuring Ceramic Flooring Throughout, Upgraded LED Pot Lights With Dimmers, New Door Hardware, And A Stylish Touchless Kitchen Faucet. The Modern Kitchen Offers A Double Sink, Newer Stove, And Full-Sized LG Washer And Dryer. The Inviting Living Room Showcases A Stunning Stone Accent Wall, TV Bracket, And Floating Shelf. Enjoy your Private Balcony With Low-Maintenance Composite Decking And Included Outdoor Furniture. The Bathroom Includes A Convenient Medicine Cabinet. Located Close To The Elevator, A Locker Nearby, And 4 Key Fobs. Ideally Located Minutes To Vaughan Mills, Canada's Wonderland, Hospital, Parks, Transit, And Highways 400 & 407.
MississaugaInvestor.ca
1506- 9225 Jane Street
Condo Apartment · 2bd/1ba · ~650 sqft
$520,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.88%
Monthly Cash Flow
-$1,576/mo
Estimated Rent
$2,200/mo
Cash-on-Cash
-16.61%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,200 |
| Mortgage | −$2,393 |
| Property Tax | −$316 |
| Insurance | −$225 |
| Condo Fee | −$732 |
| Vacancy (5%) | −$110 |
| Cash Flow | -$1,576/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$26,400 |
| Vacancy (5%) | −$1,320 |
| Property Tax | −$3,796 |
| Insurance | −$2,700 |
| Condo Fee | −$8,784 |
| Annual NOI | $9,800 |
| Cap Rate | 1.88% |
Cash Required to Close
| Down Payment (20%) | $104,000 |
| Ontario Land Transfer Tax | $6,875 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $113,875 |
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.