30 Condotti Drive, Vaughan
Vaughan
$1,049,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE KINGSVIEW REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
3
Days on Market
24
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to this charming semi-detached home, lovingly cherished by its owners. This family home sits on a great-sized lot and showcases true pride of ownership. Featuring an updated kitchen with appliances, gorgeous hardwood floors, three spacious bedrooms, and a finished one-bedroom basement. Step outside to a stunning backyard, ideal for summer gatherings and relaxing moments. Situated on a family-friendly street in a high-demand location, close to schools, parks, and public transportation. Plenty of parking with an extra-wide driveway and a separate entrance. The basement is currently rented for $900/month, and the tenancy can be continuedor vacated
MississaugaInvestor.ca
30 Condotti Drive
Semi-Detached · 4bd/3ba · ~1,750 sqft
$1,049,000
Cash-Flow Report · August 3, 2026
Cap Rate
2.89%
Monthly Cash Flow
-$2,300/mo
Estimated Rent
$4,490/mo
Cash-on-Cash
-11.99%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,490 |
| Mortgage | −$4,828 |
| Property Tax | −$638 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$874 |
| Vacancy (5%) | −$225 |
| Cash Flow | -$2,300/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$53,880 |
| Vacancy (5%) | −$2,694 |
| Property Tax | −$7,658 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,490 |
| Annual NOI | $30,338 |
| Cap Rate | 2.89% |
Cash Required to Close
| Down Payment (20%) | $209,800 |
| Ontario Land Transfer Tax | $17,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $230,255 |
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.