
46 Crawford Rose Drive, Aurora
Aurora
$899,900
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 ALL-STARS BENCZIK KAVANAGH TEAM
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
17
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,100/mo
Estimated from market price-to-rent ratios
Remarks
Lovingly maintained and ideally located in the family-friendly Aurora Heights community, this charming 3-bedroom home backs onto Harmon Park and welcomes you with an upgraded front entrance featuring a stylish front door, patio, and walkway. The bright and inviting interior offers hardwood flooring throughout the living and dining rooms, a sun-filled eat-in kitchen with a walk-out to the deck, and cabinetry providing added storage on the way to the upper level. Three spacious bedrooms, each with generous closet space, and a four-piece bathroom complete the second floor, while the finished walk-out basement adds valuable living space with a large recreation area, gas fireplace, and three-piece bathroom. The private backyard provides a peaceful outdoor retreat surrounded by mature trees, a patio for relaxing and direct access to the finished basement. Steps from schools, parks, and amenities, with the Aurora Community Centre, vibrant Yonge Street shops, restaurants, cafés, pubs, the Aurora Public Library, local transit, and the Aurora GO Station all nearby, this home offers the perfect blend of comfort, convenience, and community.
MississaugaInvestor.ca
46 Crawford Rose Drive
Detached · 3bd/3ba · ~1,300 sqft
$899,900
Cash-Flow Report · August 1, 2026
Cap Rate
1.87%
Monthly Cash Flow
-$2,742/mo
Estimated Rent
$3,100/mo
Cash-on-Cash
-16.66%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,100 |
| Mortgage | −$4,142 |
| Property Tax | −$570 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$750 |
| Vacancy (5%) | −$155 |
| Cash Flow | -$2,742/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,200 |
| Vacancy (5%) | −$1,860 |
| Property Tax | −$6,839 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,999 |
| Annual NOI | $16,802 |
| Cap Rate | 1.87% |
Cash Required to Close
| Down Payment (20%) | $179,980 |
| Ontario Land Transfer Tax | $14,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,453 |
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.