
71 Gidleigh Park Crescent, Vaughan
Vaughan
$1,699,888
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 WEST REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
14
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,450/mo
Estimated from market price-to-rent ratios
Remarks
Rare Executive Walkout Bungalow Backing Onto Protected Conservation in Prestigious Islington Woods! Nestled on a premium lot with no rear neighbours and surrounded by mature trees, this meticulously maintained executive residence offers approximately 4,155 sq. ft. of total interior living space, combining timeless elegance with exceptional privacy. Soaring 9-ft ceilings, skylights and expansive windows fill the home with natural light, while two gas fireplaces create a warm and inviting atmosphere throughout. The beautifully designed walkout basement offers outstanding flexibility for entertaining, multi-generational living, working from home or simply enjoying additional living space, with seamless access to a covered patio and the tranquil backyard. Multiple decks overlook protected conservation, creating the perfect setting for morning coffee, family gatherings or peaceful evenings immersed in nature. Adding to this unique offering, the sale includes whatever right, title and interest the Seller holds in the adjoining parcel. Existing fencing extends into the adjoining parcel, and the area enclosed by the fencing has been enjoyed by the Seller for many years. Ideally located just minutes from Kleinburg Village, Weston Downs, Sonoma Heights, Vellore Village and Pine Grove, with convenient access to Highways 427, 400 and 407, Boyd Conservation Park, Kortright Centre, the McMichael Canadian Art Collection, championship golf, top-rated schools, shopping, restaurants and every modern convenience. A rare opportunity to own one of Islington Woods' premier executive walkout bungalows, where luxury, privacy and nature come together in one exceptional home.
MississaugaInvestor.ca
71 Gidleigh Park Crescent
Detached · 4bd/3ba · ~2,250 sqft
$1,699,888
Cash-Flow Report · July 31, 2026
Cap Rate
1.1%
Monthly Cash Flow
-$6,273/mo
Estimated Rent
$4,450/mo
Cash-on-Cash
-20.16%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,450 |
| Mortgage | −$7,824 |
| Property Tax | −$1,034 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,417 |
| Vacancy (5%) | −$223 |
| Cash Flow | -$6,273/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$53,400 |
| Vacancy (5%) | −$2,670 |
| Property Tax | −$12,409 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$16,999 |
| Annual NOI | $18,622 |
| Cap Rate | 1.1% |
Cash Required to Close
| Down Payment (20%) | $339,977.6 |
| Ontario Land Transfer Tax | $30,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $373,450.6 |
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.