513 Bristol Road, Newmarket
Newmarket
$1,188,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/BAYVIEW REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
17
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Excellent 4-Bedroom Family Home in an Amazing Location! This beautifully maintained home features a functional and spacious layout with a bright main floor family room open to the eat-in kitchen, offering a walk-out to a deck overlooking a private backyard with beautiful landscaping. The combined living and dining room is perfect for entertaining, while the convenient main floor laundry and double car garage add everyday practicality. The legal finished basement with a separate entrance provides excellent potential for rental income, extended family living, or an in-law suite. Ideally located close to hospitals, top-rated schools, public parks, shopping, and the GO Station, this home offers exceptional convenience for families and commuters alike. An outstanding opportunity offering comfort, versatility, and great value-don't miss it!
MississaugaInvestor.ca
513 Bristol Road
Detached · 5bd/4ba · ~1,750 sqft
$1,188,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.65%
Monthly Cash Flow
-$2,845/mo
Estimated Rent
$4,895/mo
Cash-on-Cash
-13.09%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,895 |
| Mortgage | −$5,468 |
| Property Tax | −$812 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$990 |
| Vacancy (5%) | −$245 |
| Cash Flow | -$2,845/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$58,740 |
| Vacancy (5%) | −$2,937 |
| Property Tax | −$9,742 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,880 |
| Annual NOI | $31,481 |
| Cap Rate | 2.65% |
Cash Required to Close
| Down Payment (20%) | $237,600 |
| Ontario Land Transfer Tax | $20,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $260,835 |
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.