
118 Woodroof Crescent, Aurora
Aurora
$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 KELLER WILLIAMS REALTY CENTRES
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
4
Days on Market
31
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,300/mo
Estimated from market price-to-rent ratios
Remarks
Meticulously maintained 3-Bedroom Semi-Detached Home located in Aurora's highly sought-after Bayview-Wellington Neighbourhood. Perfectly situated directly across from the Aurora Arboretum, offering beautiful Trails, Ponds and Creeks right at your Doorstep. Enjoy a family-friendly lifestyle with Parks, Baseball Diamonds, excellent Catholic and Public Elementary Schools and the newly built Dr. G.W. Williams Secondary School all within walking distance. This Home has been extensively updated, including upgraded Windows and Front Door (2021), Furnace and A/C (2019) and beautifully renovated Bathrooms (2019). The Main Floor features an open-concept Living and Dining Area with a cozy Gas Fireplace and walk-out to the Backyard Deck, complete with a gas BBQ-Hookup -perfect for outdoor entertaining. The fully finished Basement offers additional living space with a 3-piece Bathroom, Den, Wet Bar and rough-in for a Secondary Laundry Area, making it ideal for Guests, extended family, or a Recreation space. Upstairs, you'll find three bright and spacious Bedrooms, including a generous Primary Retreat featuring a Walk-in Closet and a newly renovated 4-piece Ensuite. Don't miss this incredible opportunity to live in this wonderful neighbourhood.
MississaugaInvestor.ca
118 Woodroof Crescent
Semi-Detached · 4bd/4ba · ~1,300 sqft
$899,000
Cash-Flow Report · August 2, 2026
Cap Rate
2.12%
Monthly Cash Flow
-$2,546/mo
Estimated Rent
$3,300/mo
Cash-on-Cash
-15.49%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,300 |
| Mortgage | −$4,138 |
| Property Tax | −$569 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$749 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$2,546/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,600 |
| Vacancy (5%) | −$1,980 |
| Property Tax | −$6,832 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,990 |
| Annual NOI | $19,098 |
| Cap Rate | 2.12% |
Cash Required to Close
| Down Payment (20%) | $179,800 |
| Ontario Land Transfer Tax | $14,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,255 |
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.