1206W- 10 Gatineau Drive, Vaughan
Vaughan
$1,098,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP-ADMIRAL REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
44
Price Drop
2%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,800/mo
Estimated from market price-to-rent ratios
Remarks
Gorgeous on Gatineau! Welcome to Suite 1206 at the prestigious D'Or Condos. This beautifully upgraded 1,128 sq ft corner unit (model layout) features floor-to-ceiling windows and a RARE northwest exposure with unobstructed views and stunning sunsets. Thoughtfully designed with custom cabinetry and closets, upgraded stylish finishes, and a bright open-concept layout ideal for modern living and entertaining. Includes two parking spaces (one premium) and two lockers, an exceptional and rarely offered combination. Enjoy luxury, hotel-inspired amenities including indoor/outdoor pool deck, sauna, steam room, hot tub, movie theatre, pet spa, fitness centre, yoga studio, elegant party room and lounge, dining room & kitchen, and outdoor BBQ area. An outstanding opportunity to own a sophisticated turnkey suite in a prime location close to transit, shopping, and dining. Just move in and enjoy!
MississaugaInvestor.ca
1206W- 10 Gatineau Drive
Condo Apartment · 2bd/2ba · ~1,100 sqft
$1,098,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.63%
Monthly Cash Flow
-$4,476/mo
Estimated Rent
$2,800/mo
Cash-on-Cash
-22.28%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,800 |
| Mortgage | −$5,054 |
| Property Tax | −$668 |
| Insurance | −$225 |
| Condo Fee | −$1,189 |
| Vacancy (5%) | −$140 |
| Cash Flow | -$4,476/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,600 |
| Vacancy (5%) | −$1,680 |
| Property Tax | −$8,015 |
| Insurance | −$2,700 |
| Condo Fee | −$14,268 |
| Annual NOI | $6,937 |
| Cap Rate | 0.63% |
Cash Required to Close
| Down Payment (20%) | $219,600 |
| Ontario Land Transfer Tax | $18,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,035 |
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.