
71 Mcnally Way, Aurora
Aurora
$999,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HARVEY KALLES REAL ESTATE LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
4
Days on Market
29
Price Drop
17%
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,200/mo
Estimated from market price-to-rent ratios
Remarks
This is the family home you've been waiting for - beautifully maintained, freshly painted throughout, and set in the sought-after Bayview Meadows community. The owners have taken great pride in every detail, from the warm hardwood floors to the updated kitchen with quartz countertops, a space that's as practical for busy weeknight dinners as it is great for hosting. Step out from the kitchen onto a huge, freshly painted deck, surrounded by lovely gardens and flowers - the perfect spot for summer BBQs, morning coffee, or letting the kids run around outside. With 9' ceilings on the main floor, direct garage access, and main-level laundry, everyday life here is simple and convenient for a busy family.Upstairs, the primary bedroom is a comfortable, private retreat with a walk-in closet and ensuite bathroom. Downstairs, the finished basement gives you extra room to spread out, plus a 3-piece washroom and a private sauna - a nice bonus after a long day.This is a friendly, family-oriented neighbourhood with tree-lined streets and a real sense of community. Parks and good schools are close by, making it easy for kids to walk or bike to class, and commuters will appreciate quick access to the GO Station and Highway 404. Everyday shopping and plazas are just minutes away too.A genuinely well-kept home in a great family neighbourhood - this one is easy to picture your family in.
MississaugaInvestor.ca
71 Mcnally Way
Detached · 3bd/4ba · ~1,750 sqft
$999,800
Cash-Flow Report · July 31, 2026
Cap Rate
1.62%
Monthly Cash Flow
-$3,253/mo
Estimated Rent
$3,200/mo
Cash-on-Cash
-17.79%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,200 |
| Mortgage | −$4,602 |
| Property Tax | −$633 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$160 |
| Cash Flow | -$3,253/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,400 |
| Vacancy (5%) | −$1,920 |
| Property Tax | −$7,598 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,998 |
| Annual NOI | $16,184 |
| Cap Rate | 1.62% |
Cash Required to Close
| Down Payment (20%) | $199,960 |
| Ontario Land Transfer Tax | $16,471 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,431 |
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.