135 Andrea Lane, Vaughan
Vaughan
$1,150,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX HALLMARK REALTY LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
23
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,500/mo
Estimated from market price-to-rent ratios
Remarks
*Wow*Absolutely Gorgeous Home Nestled In The Highly Desirable East Woodbridge Community!*Situated On The Largest Lot On The Street, This Exceptional Property Features A Premium 60 Ft Wide Frontage & Backs Onto A Serene Park Offering Complete Privacy Surrounded By Mature Trees & Breathtaking Natural Beauty!*Fantastic Curb Appeal With Manicured Lawns, Extra Wide Driveway, Interlocked Walkway, Exterior Pot Lights & A Fully Enclosed Front Porch With Panoramic Windows Creating The Perfect Sun-Filled Sunroom To Relax & Enjoy!*Step Inside To A Beautiful Open Concept Layout Featuring A Bright & Sunny Ambiance Showcasing True Pride Of Ownership Throughout This Immaculately Maintained Home!*Spacious Family & Dining Rooms Designed For Entertaining Family & Friends, Complete With A Walkout To Your Private Backyard Oasis!*Large Family-Sized Kitchen Featuring Stainless Steel Appliances, Backsplash, Double Sink & California Shutters*All 3 Generously Sized Bedrooms Offer Large Windows, Mirrored Closets & Plenty Of Natural Light With A Convenient 4-Piece Bathroom On The Second Floor*Professionally Finished Open Concept Basement Featuring A Spacious Recreation Room With Cozy Fireplace, Pot Lights & A Dedicated Laundry Area With Sink!*Escape To Your Private Fully Fenced Backyard Retreat Showcasing Absolutely Breathtaking Scenic Views With No Houses Behind!*Enjoy A Large Concrete Patio, Gazebo & Expansive Green Space Perfect For Kids, Entertaining & Outdoor Living!*Located In A Highly Sought-After Neighbourhood Close To All Amenities Including Top-Rated Schools, Jersey Creek Park, Chancellor Park, Walking Trails, Immaculate Conception Church, Father Bressani Catholic High School, Holy Family Daycare, Chancellor Community Centre, Ansley Grove Library, Grocery Stores, Restaurants, Shopping, Hwy 400 & Hwy 407!*A Rare Opportunity To Own A Beautiful Home On An Unmatched Premium Lot!*Put This Beauty On Your Must-See List Today!*
MississaugaInvestor.ca
135 Andrea Lane
Detached · 3bd/2ba · ~1,300 sqft
$1,150,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.5%
Monthly Cash Flow
-$3,851/mo
Estimated Rent
$3,500/mo
Cash-on-Cash
-18.3%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,500 |
| Mortgage | −$5,293 |
| Property Tax | −$700 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$958 |
| Vacancy (5%) | −$175 |
| Cash Flow | -$3,851/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,000 |
| Vacancy (5%) | −$2,100 |
| Property Tax | −$8,395 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,500 |
| Annual NOI | $17,305 |
| Cap Rate | 1.5% |
Cash Required to Close
| Down Payment (20%) | $230,000 |
| Ontario Land Transfer Tax | $19,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $252,475 |
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.