18 Walnut Glen Place, Markham
Markham
$4,500,000
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 REALTRON LUCKY PENNY HOMES REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
7
Days on Market
22
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$7,650/mo
Estimated from market price-to-rent ratios
Remarks
Nestled within the exclusive Glenridge Executive Estate. This sophisticated residence welcomes you with soaring 3.6m ceilings in the living room, creating an airy and grand atmosphere complemented by gleaming hardwood floors and pot lighting. The main floor is designed for both high-end entertaining and professional productivity, featuring an open-concept office with built-in cabinetry and a formal dining room that captures serene south-facing views. At the heart of the home, the gourmet chef's kitchen-complete with a centre island and stainless steel appliances-flows effortlessly into a sun-drenched breakfast area with a walk-out to the private deck, while connecting seamlessly to a large family room anchored by a cozy fireplace. The second level is dedicated to ultimate privacy and comfort, offering four expansive bedrooms that each feature a private ensuite bathroom. The primary sanctuary serves as a true retreat, boasting a dedicated sitting area, a spacious walk-in closet, and a 6 piece ensuite. Two staircases lead the way to the finished basement, further expanding the home's versatility with a massive recreation room equipped with a wet bar. This level also includes a dedicated home gym and two additional bedrooms for guests or a growing family, all serviced by a convenient 4 piece bath. Experience the pinnacle of sophisticated living in one of the region's most coveted enclaves where every detail of 18 Walnut reflects a commitment to refined taste and quality.
MississaugaInvestor.ca
18 Walnut Glen Place
Detached · 6bd/7ba · ~4,250 sqft
$4,500,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.2%
Monthly Cash Flow
-$19,971/mo
Estimated Rent
$7,650/mo
Cash-on-Cash
-23.92%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$7,650 |
| Mortgage | −$20,713 |
| Property Tax | −$2,550 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$3,750 |
| Vacancy (5%) | −$383 |
| Cash Flow | -$19,971/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$91,800 |
| Vacancy (5%) | −$4,590 |
| Property Tax | −$30,600 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$45,000 |
| Annual NOI | $8,910 |
| Cap Rate | 0.2% |
Cash Required to Close
| Down Payment (20%) | $900,000 |
| Ontario Land Transfer Tax | $98,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $1,001,975 |
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.