10 Andreeta Drive, Vaughan
Vaughan
$1,299,000
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 ACE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
18
Price Drop
4%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,300/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to Kleinburg, this House on Andreeta Drive (located in the newer "New Kleinburg" subdivision near Major MacKenzie Drive West and Highway 27) are typically 2-storey detached homes living space ranging between 2500-3500 square feet,9-foot ceilings, upgraded hardwood floors, quartz countertops, open-concept floor plans, and proximity to local schools or Kleinburg,this well-maintained 4+1 -bedroom, 4-bathroom,3 parking lot, detached home,The interlock backyard and front dryway is designed for low maintenance and usability, providing a clean space for out door, close to top-rated schools, parks, trails, and community amenities. Minutes to Kleinburg Village, known for its restaurants, cafes, and local shops, with convenient access to major highways for commuting. A solid opportunity to own in a high-demand neighbourhood with strong long-term value
MississaugaInvestor.ca
10 Andreeta Drive
Detached · 5bd/4ba · ~2,250 sqft
$1,299,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.84%
Monthly Cash Flow
-$3,992/mo
Estimated Rent
$4,300/mo
Cash-on-Cash
-16.79%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,300 |
| Mortgage | −$5,979 |
| Property Tax | −$790 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,083 |
| Vacancy (5%) | −$215 |
| Cash Flow | -$3,992/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$51,600 |
| Vacancy (5%) | −$2,580 |
| Property Tax | −$9,483 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,990 |
| Annual NOI | $23,847 |
| Cap Rate | 1.84% |
Cash Required to Close
| Down Payment (20%) | $259,800 |
| Ontario Land Transfer Tax | $22,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,255 |
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.