
54 Cheltenham Avenue, Vaughan
Vaughan
$1,899,000
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 THE OP TEAM
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
Days on Market
32
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to 54 Cheltenham Avenue, an exceptional custom-built residence situated on a premium 55 x 140 ft lot in one of Woodbridge's most prestigious and sought-after neighbourhoods. Thoughtfully designed with impeccable craftsmanship and timeless architectural appeal, this remarkable home showcases premium contemporary finishes, sophisticated detailing, and outstanding quality throughout. The spectacular designer chef's kitchen serves as the heart of the home, seamlessly flowing into elegant principal rooms filled with natural light-perfectly suited for both refined entertaining and comfortable everyday living. Luxuriously appointed bathrooms further enhance the home's refined character. The professionally finished lower level, complete with a separate entrance and fully self-contained apartment, offers exceptional flexibility for multigenerational living, guest accommodations, or potential rental income. Outside, the expansive private backyard, detached garage, and extended driveway with ample parking provide the perfect setting for family living and outdoor enjoyment. Ideally located just moments from top-rated schools, parks, shopping, public transit, and major highways, this exceptional residence offers an unparalleled blend of luxury, functionality, and convenience in one of Woodbridge's most desirable communities.
MississaugaInvestor.ca
54 Cheltenham Avenue
Detached · 4bd/4ba · ~2,750 sqft
$1,899,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.6%
Monthly Cash Flow
-$6,204/mo
Estimated Rent
$5,790/mo
Cash-on-Cash
-17.84%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,790 |
| Mortgage | −$8,741 |
| Property Tax | −$1,155 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,583 |
| Vacancy (5%) | −$290 |
| Cash Flow | -$6,204/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$69,480 |
| Vacancy (5%) | −$3,474 |
| Property Tax | −$13,863 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$18,990 |
| Annual NOI | $30,453 |
| Cap Rate | 1.6% |
Cash Required to Close
| Down Payment (20%) | $379,800 |
| Ontario Land Transfer Tax | $34,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $417,255 |
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.