113 Mumbai Drive, Markham
Markham
$1,098,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by TORONTO HOME REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
13
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,300/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To This Executive Freehold Townhome Offering Approx. 2,172 Sq. Ft. Of Modern Designed Living Space In One Of Markham's Most Desirable New Communities. Situated On A Rare Premium Park-Facing Lot With An Approx. $40,000 Builder Lot Premium, This Exceptional Home Enjoys Unobstructed Views Of The Park, Aaniin Community Centre, Library & Fitness Centre. Featuring 3 Spacious Bedrooms, 4 Bathrooms & A Double-Car Garage, This Bright, Sun-Filled Home Showcases A Thoughtfully Designed Open-Concept Layout With 9' Ceilings & Large Windows That Fill The Home With Natural Light. The Gourmet Kitchen Features Quartz Countertops, Stainless Steel Appliances, Modern Cabinetry & A Large Centre Island Overlooking The Dining Area.The Expansive Great Room Walks Out To A Spacious Private Terrace, Creating The Perfect Setting For Indoor-Outdoor Living, Entertaining Or Relaxing. The Primary Bedroom Features A Walk-In Closet, Private Ensuite & A Walkout To Its Own Balcony. Ideally Located Steps To Parks, Trails, Aaniin Community Centre, Shopping, Restaurants & Markville Mall, With Convenient Access To GO Transit, Hwy 7, Hwy 404 & Hwy 407. Located Within The Catchment Area For Top-Ranked Markham Schools.
MississaugaInvestor.ca
113 Mumbai Drive
Att/Row/Townhouse · 3bd/4ba · ~2,250 sqft
$1,098,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.5%
Monthly Cash Flow
-$3,681/mo
Estimated Rent
$3,300/mo
Cash-on-Cash
-18.33%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,300 |
| Mortgage | −$5,054 |
| Property Tax | −$622 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$915 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$3,681/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,600 |
| Vacancy (5%) | −$1,980 |
| Property Tax | −$7,466 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,980 |
| Annual NOI | $16,474 |
| Cap Rate | 1.5% |
Cash Required to Close
| Down Payment (20%) | $219,600 |
| Ontario Land Transfer Tax | $18,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,035 |
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.