169- 310 John Street, Markham
Markham
$620,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by PAUL ZAMMIT REAL ESTATE LTD.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
31
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,650/mo
Estimated from market price-to-rent ratios
Remarks
Bungalow "One Level" Fabulous, Renovated - Main Floor 2 + 1 Bdrm Townhome with 2 parking spots in highly sought after Prime Thornhill Community. This unit features approximately 890 sq.ft (as per MPAC) of living space plus 195 sq.ft outdoor patio space. There are two patios - a patio in the front as well as a patio off the Primary Bedroom. Newly renovated kitchen with stainless steel appliances (2024), custom backsplash and lots of storage. (2024) Luxury vinyl floors throughout. All new light fixtures (2023).This fabulous townhouse is just steps away from Grocery Store, Shoppers Drug Mart, Community Centre, Walk in Clinic, and Public Transit. The complex has its own beautiful park.Conveniently located with easy access to the 407, 404. Conveniently located to top ranked schools including St. Robert's. **OPEN HOUSE SATURDAY 2-4 P.M.**
MississaugaInvestor.ca
169- 310 John Street
Condo Townhouse · 3bd/2ba · ~850 sqft
$620,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.76%
Monthly Cash Flow
-$1,428/mo
Estimated Rent
$2,650/mo
Cash-on-Cash
-12.61%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,650 |
| Mortgage | −$2,854 |
| Property Tax | −$351 |
| Insurance | −$225 |
| Condo Fee | −$515 |
| Vacancy (5%) | −$133 |
| Cash Flow | -$1,428/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,800 |
| Vacancy (5%) | −$1,590 |
| Property Tax | −$4,216 |
| Insurance | −$2,700 |
| Condo Fee | −$6,180 |
| Annual NOI | $17,114 |
| Cap Rate | 2.76% |
Cash Required to Close
| Down Payment (20%) | $124,000 |
| Ontario Land Transfer Tax | $8,875 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $135,875 |
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.