57 Skipton Trail, Aurora
Aurora
$1,168,000
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 REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
34
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,400/mo
Estimated from market price-to-rent ratios
Remarks
Gorgeous Home! Lots Of Upgrades & Updates- Fully Renovated With High End Features in & Appliances 2017, Roof 2018, Triple layer Vinyl High End windows, Jenn-Air Appliances, Garage door 2019, AC & Furnace 2022, Front Door 2023, Attic Insulation 2023, W/I Closets Have Built Ins + Note Upper Level Laundry. The Oak Staircase Boasts New Pickets, Posts & Rails. Prof Landscaped and Stoned Patio. Northern Light Public School, Amenities & Easy Hwy Access. An Exceptionally Well Maintained House. 1 year Canadian Home Shield SafeCloseTM Home Systems & Appliance Warranty Coverage.
MississaugaInvestor.ca
57 Skipton Trail
Detached · 3bd/3ba · ~1,750 sqft
$1,168,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.33%
Monthly Cash Flow
-$4,084/mo
Estimated Rent
$3,400/mo
Cash-on-Cash
-19.11%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,400 |
| Mortgage | −$5,376 |
| Property Tax | −$740 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$973 |
| Vacancy (5%) | −$170 |
| Cash Flow | -$4,084/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,800 |
| Vacancy (5%) | −$2,040 |
| Property Tax | −$8,877 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,680 |
| Annual NOI | $15,503 |
| Cap Rate | 1.33% |
Cash Required to Close
| Down Payment (20%) | $233,600 |
| Ontario Land Transfer Tax | $19,835 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $256,435 |
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.