150 Alton Crescent, Vaughan
Vaughan
$1,188,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE TERREQUITY REALTY
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
5
Bathrooms
3
Days on Market
42
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,050/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to Rosepark Towns, an exclusive collection of luxury townhomes in the heart of Thornhill! This stunning, sun-soaked residence perfectly blends classic sophistication with contemporary design. Features a gourmet chef's kitchen, spa-inspired bathrooms, a private backyard, and a spectacular rooftop garden oasis. Enjoy ultimate convenience with direct access to your private 2-car underground parking garage. Unbeatable location just minutes from Promenade Mall, top-tier schools, parks, and seamless transit options. Experience upscale, modern living at the center of everything!
MississaugaInvestor.ca
150 Alton Crescent
Att/Row/Townhouse · 5bd/3ba · ~2,250 sqft
$1,188,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.93%
Monthly Cash Flow
-$3,559/mo
Estimated Rent
$4,050/mo
Cash-on-Cash
-16.37%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,050 |
| Mortgage | −$5,468 |
| Property Tax | −$723 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$990 |
| Vacancy (5%) | −$203 |
| Cash Flow | -$3,559/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$48,600 |
| Vacancy (5%) | −$2,430 |
| Property Tax | −$8,672 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,880 |
| Annual NOI | $22,918 |
| Cap Rate | 1.93% |
Cash Required to Close
| Down Payment (20%) | $237,600 |
| Ontario Land Transfer Tax | $20,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $260,835 |
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.