68 JOHANN Drive, Markham
Markham
$1,150,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE LANDMARK RH REALTY
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
14
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,700/mo
Estimated from market price-to-rent ratios
Remarks
2 Yrs New 4 Bdrm 4 Bath Freehold Townhome with 2 Car Garage and Driveway. Contemporary Design with Brick/ Stone Exterior & Large Windows. Approx. 2350 S.F + Terrace & Balcony. Hardwood Flooring on Main, Oak Staircase & 9' Ceiling throughout all 3 Levels. Modern Kitchen with Granite Countertop, Backsplash, Centre Island & Pantry. Extended Cabinet with Valance & S/S Appl. Large Breakfast Area with South View and walk out to Huge Terrace. Primary Bdrm with 4pcs Ensuite, W/O Closet & Open Balcony. Double Car Garage + Driveway fit for 4 Cars. Steps to Public Transit, Aaniin Community Centre, Conservation & Trail. Close to Costco, Walmart, , Supermarket & Hwy407. Mins to Canadian Tire, Home Depot & Markville Mall..
MississaugaInvestor.ca
68 JOHANN Drive
Att/Row/Townhouse · 4bd/4ba · ~2,250 sqft
$1,150,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.75%
Monthly Cash Flow
-$3,613/mo
Estimated Rent
$3,700/mo
Cash-on-Cash
-17.17%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,700 |
| Mortgage | −$5,293 |
| Property Tax | −$652 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$958 |
| Vacancy (5%) | −$185 |
| Cash Flow | -$3,613/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$44,400 |
| Vacancy (5%) | −$2,220 |
| Property Tax | −$7,820 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,500 |
| Annual NOI | $20,160 |
| Cap Rate | 1.75% |
Cash Required to Close
| Down Payment (20%) | $230,000 |
| Ontario Land Transfer Tax | $19,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $252,475 |
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.