
950 Isaac Phillips Way, Newmarket
Newmarket
$998,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by VANGUARD REALTY BROKERAGE CORP.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
28
Price Drop
15%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,000/mo
Estimated from market price-to-rent ratios
Remarks
End Unit Town, shows like a Semi- Detached Home with Over 2,400 Sq. Ft. Of Elegant Living Space. This Home Features A Striking Brick And Stone Exterior, Fully Landscaped Interlock Stone Backyard And Walkway. Hardwood Flooring Throughout With Soaring 9 Ceilings On The Main Floor And 10 Ceilings On The Second And Third Floors Create An Open And Airy Feel. The Main Floor Offers A Spacious Family Room With Walkout To A Deck And A Laundry Room With Direct Garage Access. The Second Floor Is Designed For Modern Living, Showcasing A Gourmet Kitchen With Quartz Countertops, A Centre Island, Ceramic Backsplash, Walk-In Pantry, And Servery, Along With A Walkout To The Balcony which has a Gas Hook Up for BBQ. The Open-Concept Living And Dining Area Is Complemented By Custom Built-In Shelving And An Elegant Fireplace, While A Versatile Den Provides The Perfect Space For A Home Office Or Playroom. On The Third Floor, The Primary Retreat Has A Private Balcony, Walk-In Closet With Custom Organizers, And A Spa-Like Ensuite With A Freestanding Tub. Two Additional Bedrooms Share A 4-Piece Main Bath With A Soaker Tub, And All Closets Are Outfitted With Custom Organizers. Conveniently Located Near Parks, Golf Courses, Top Private Schools, And Major Amenities, This Stunning Property Combines Luxury, Functionality And An Unbeatable Newmarket Location. The Upgrades in this Home are Extensive!
MississaugaInvestor.ca
950 Isaac Phillips Way
Att/Row/Townhouse · 3bd/4ba · ~2,250 sqft
$998,999
Cash-Flow Report · August 3, 2026
Cap Rate
1.33%
Monthly Cash Flow
-$3,488/mo
Estimated Rent
$3,000/mo
Cash-on-Cash
-19.09%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,000 |
| Mortgage | −$4,598 |
| Property Tax | −$683 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$832 |
| Vacancy (5%) | −$150 |
| Cash Flow | -$3,488/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,000 |
| Vacancy (5%) | −$1,800 |
| Property Tax | −$8,192 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,990 |
| Annual NOI | $13,318 |
| Cap Rate | 1.33% |
Cash Required to Close
| Down Payment (20%) | $199,799.8 |
| Ontario Land Transfer Tax | $16,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,254.8 |
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.