233 Vellore Avenue, Vaughan
Vaughan
$1,279,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 PEOPLE`S CHOICE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
5
Days on Market
20
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$4,000/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To 233 Vellore Ave!! First Time On Sale!! Dare To Compare!! Cheapest House On Sale In Vellore Village!! Spacious 2800Sqf Detached 4 Bedrooms And 5 Washrooms In Total With Finished Basement On Sale In Family Friendly Vellore Village!! Extended Stamped Concrete Driveway And backyard!! Huge Porch To Sit And Enjoy!! Double Door Entry Welcome You To 9ft Main Floor Ceiling!! Hardwood In Spacious Living And Dinning Room!! Quartz Countertops In Spacious Kitchen With Matching Island In Huge Breakfast Area And Stainless Steels Appliances!! Hardwood In Family Room With Gas Fireplace!! Hardwood Staircase Leads You To Spacious Second Floor With Computer Niche/Meditation Room Over Look The Front !! Huge Master Bedroom With 6Pcs Ensuite And Large Walk In Closet!! 2 Huge Bedrooms Share Semi Ensuite!! Carpet Free House!! Upgraded Marble Tiles In Huge Finished Basement With Full Washroom!! Come In With Your Vision And Finish The Way You Want!!
MississaugaInvestor.ca
233 Vellore Avenue
Detached · 4bd/5ba · ~2,750 sqft
$1,279,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.62%
Monthly Cash Flow
-$4,163/mo
Estimated Rent
$4,000/mo
Cash-on-Cash
-17.77%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,000 |
| Mortgage | −$5,892 |
| Property Tax | −$779 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,067 |
| Vacancy (5%) | −$200 |
| Cash Flow | -$4,163/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$48,000 |
| Vacancy (5%) | −$2,400 |
| Property Tax | −$9,344 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,800 |
| Annual NOI | $20,756 |
| Cap Rate | 1.62% |
Cash Required to Close
| Down Payment (20%) | $255,999.8 |
| Ontario Land Transfer Tax | $22,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $281,074.8 |
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.