10 MACRILL Road, Markham
Markham
$2,288,000
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
4
Bathrooms
4
Days on Market
32
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$5,050/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to This Exceptional Mattamy Home in Prestigious Cachet! ****One owner from day one, offered for the first time, this meticulously maintained residence showcases true pride of ownership on a premium 60-feet lot with an impressive 3-car garage, offering over 4,600 sq.ft. of total living space and over $300K+ in quality renovations and upgrades. ****Featuring a bright, functional layout with separate living/dining rooms, main floor library, and a spacious family room with fireplace and bay window. The home offers 4 generously sized bedrooms, including a luxurious primary retreat with two walk-in closets, a second bedroom with private 4-pc ensuite, and a semi-ensuite shared by the third and fourth bedrooms. ****The fully renovated chef's kitchen (2021) is equipped with custom cabinetry, large centre island, and premium appliances including Bosch, Samsung, and Fotile, with custom-made oversized patio sliding doors (2021) leading to a spectacular 16' x 40' TREX deck (2017)-perfect for entertaining. ****Extensive upgrades include engineered hardwood on main and 2nd floors (2021), 24"x24" ceramic tiles (2021), energy-efficient windows (2023) throughout the house including 2nd floor hallway south-facing big window (2023), heat pump (2023), furnace (2019), new chimney (2024), attic insulation (2023), front yard irrigation and lighting system (2023), professional interlock driveway, walkways on both east and west sides and backyard (2021), professional landscaping with Japanese maple trees and lush perennial gardens, and much more. Finished basement offers additional living, office, and storage space. ****Located in top-ranking school districts [Sir Wilfrid Laurier PS (#4/1224), Ashton Meadows PS(#56/1224), St. Augustine Catholic HS (#6/746) & Pierre Trudeau HS (#12/749)], steps to parks, trails, T&T, shopping, and minutes to Hwy 404/407, GO Transit, and all amenities. ****A rare opportunity to own a distinguished home in one of Markham's most sought-after communities!
MississaugaInvestor.ca
10 MACRILL Road
Detached · 4bd/4ba · ~3,250 sqft
$2,288,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.72%
Monthly Cash Flow
-$9,163/mo
Estimated Rent
$5,050/mo
Cash-on-Cash
-21.8%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,050 |
| Mortgage | −$10,531 |
| Property Tax | −$1,297 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,907 |
| Vacancy (5%) | −$253 |
| Cash Flow | -$9,163/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$60,600 |
| Vacancy (5%) | −$3,030 |
| Property Tax | −$15,558 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$22,880 |
| Annual NOI | $16,432 |
| Cap Rate | 0.72% |
Cash Required to Close
| Down Payment (20%) | $457,600 |
| Ontario Land Transfer Tax | $43,675 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $504,275 |
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.