43 Flavelle Trail, Vaughan
Vaughan
$899,990
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BLUE DIAMOND REALTY CORPORATION
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
28
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,100/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to SXSW Ravine Townhomes by Primont where modern luxury meets nature in the heart of South Woodbridge. Be the first to live in this brand new traditional townhome overlooking 30 acres of protected ravine and conservation land. Offering 2108 sq ft across 3 spacious levels plus basement, this beautifully designed home features 3 bedrooms, including stunning primary bedroom which showcases breathtaking ravine and sunset views, a large walk in closet, and a spa-inspired ensuite with double sinks, glass shower, and a separate soaker tub. Enjoy seamless indoor/outdoor living with 3 walk out balconies and private backyard directly on ravine, Humber river, and Thackeray Conservation lands, offering exceptional privacy & natureal surroundings. Residents enjoy resort style amenities including park, playground, basketball court, and bocce court. A rare opportunity to experience elevated ravine living, book your appointment today! Listing price includes expanded HST rebate.
MississaugaInvestor.ca
43 Flavelle Trail
Att/Row/Townhouse · 3bd/4ba · ~2,250 sqft
$899,990
Cash-Flow Report · July 31, 2026
Cap Rate
1.9%
Monthly Cash Flow
-$2,721/mo
Estimated Rent
$3,100/mo
Cash-on-Cash
-16.53%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,100 |
| Mortgage | −$4,143 |
| Property Tax | −$548 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$750 |
| Vacancy (5%) | −$155 |
| Cash Flow | -$2,721/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,200 |
| Vacancy (5%) | −$1,860 |
| Property Tax | −$6,570 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,000 |
| Annual NOI | $17,070 |
| Cap Rate | 1.9% |
Cash Required to Close
| Down Payment (20%) | $179,998 |
| Ontario Land Transfer Tax | $14,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,473 |
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.