
31 Cavalry Trail, Markham
Markham
$1,688,000
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
6
Bathrooms
4
Days on Market
14
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
Location! Location! Location! This is a detached house with a double garage that underwent a comprehensive renovation last year, situated in the highly sought-after Markham community. The house features an open-concept layout, offering spacious and well-lit rooms. There are a total of four bedrooms located on the second floor, along with a basement apartment with a separate entrance. The property is equipped with chandeliers, 2 year old flooring, staircases, a modern kitchen, and contemporary bathrooms. The wooden staircase with iron railings adds a touch of luxury. Entering through the double garage leads to the basement/laundry room, which further connects to the backyard. There is a wooden patio and a stone driveway. There is no sidewalk, and four cars can be parked on the townhouse driveway. It is just a few minutes' drive from top-tier schools, including St. Justin Martyr School, Buttonville Public School, Unionville High School, and St. Augustine High School. Minutes To Top Ranked Schools - St Justin Martyr, Buttonville Elementary Schools, Unionville High, St Augustine High. Walk To T&T supermarket, King Sq Mall. Minutes To 404/407. , Costco, First Markham Place, Restaurants, Shopping, Public Transportation, Trails And Much More . EV Power outlet in Garage.
MississaugaInvestor.ca
31 Cavalry Trail
Detached · 6bd/4ba · ~2,750 sqft
$1,688,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.28%
Monthly Cash Flow
-$4,569/mo
Estimated Rent
$6,095/mo
Cash-on-Cash
-14.79%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$6,095 |
| Mortgage | −$7,770 |
| Property Tax | −$957 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,407 |
| Vacancy (5%) | −$305 |
| Cash Flow | -$4,569/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$73,140 |
| Vacancy (5%) | −$3,657 |
| Property Tax | −$11,478 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$16,880 |
| Annual NOI | $38,425 |
| Cap Rate | 2.28% |
Cash Required to Close
| Down Payment (20%) | $337,600 |
| Ontario Land Transfer Tax | $30,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $370,835 |
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.