
107 Crawford Rose Drive, Aurora
Aurora
$1,280,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BAY STREET GROUP INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
4
Days on Market
15
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,500/mo
Estimated from market price-to-rent ratios
Remarks
Fully Renovated with Permit! Raised Bungalow with Basement Walk-Out to Garage! $$$ Spent! Welcome to this beautifully reimagined home, professionally redesigned with a modern open-concept layout that combines luxury, comfort, and everyday functionality. With over $400,000 in premium renovations, every detail has been thoughtfully upgraded using high-quality materials and exceptional craftsmanship.The custom chef's kitchen features brand-new premium appliances, including a refrigerator, stove, dishwasher, range hood, washer, dryer, HRV fresh air ventilation system, and water softener. Elegant hardwood flooring runs throughout the home, complemented by pot lights and designer finishes.The spacious living room offers the flexibility to be easily converted into a 3rd bedroom, making it ideal for growing families or multi-generational living. Each upper-level bedroom includes its own private ensuite bathroom, providing comfort and privacy. The fully renovated basement features an additional bedroom, a modern 3-piece bathroom, and direct walk-out access to the garage-perfect for extended family, guests, or a home office.Located on a quiet, family-friendly street in one of Aurora's most desirable neighbourhoods, this home is just minutes from Hwy 404, Aurora GO Station, parks, walking trails, shopping, restaurants, Aurora High School, and the prestigious St. Andrew's College. This is a truly move-in-ready home where every major renovation has already been completed. Simply move in and enjoy!
MississaugaInvestor.ca
107 Crawford Rose Drive
Detached · 3bd/4ba · ~1,750 sqft
$1,280,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.15%
Monthly Cash Flow
-$4,670/mo
Estimated Rent
$3,500/mo
Cash-on-Cash
-19.94%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,500 |
| Mortgage | −$5,892 |
| Property Tax | −$811 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,067 |
| Vacancy (5%) | −$175 |
| Cash Flow | -$4,670/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,000 |
| Vacancy (5%) | −$2,100 |
| Property Tax | −$9,728 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,800 |
| Annual NOI | $14,672 |
| Cap Rate | 1.15% |
Cash Required to Close
| Down Payment (20%) | $256,000 |
| Ontario Land Transfer Tax | $22,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $281,075 |
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.