
368 Elyse Court, Aurora
Aurora
$999,888
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 ACE REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
5
Bathrooms
4
Days on Market
12
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
WOW! Meticulously Maintained Freehold Townhouse (approx. 2365 SqFt of living space) In One Of Aurora's Most Sought-After Neighborhoods Finally Has Arrived. A Short Stroll To Shops, Restaurants, Cafes, Rec Center & Amenities. Situated On A Family Friendly Neighborhood & Minute Away From Highway 404. This Home Offers Exceptional Curb Appeal & A Move-In-Ready Interior That's Been Thoughtfully Updated From Top To Bottom. Step Inside To A Bright & Inviting Main Floor Thru The Front Porch. Your Grand Entry Will Take You Through The Inviting Foyer With Laundry To Your Left & Gorgeous Hardwood Stairs To Your Right Into The Cozy & Bright Great Rm. The Grand 10Ft High Ceiling On Main Floor & Pot Lights Thru Out Stands Out In This Elegant Home. Galley Kitchen With Granite Countertop, Breakfast Island, Backsplash & Plenty Of Cup Board Space. Walkout To The Cozy Deck With Fully Fenced Backyard Backing Onto Green Space, Rather Your Own Private Oasis. This Space Is Ideal For Reading A Good Book Or Relaxing & Even For Hosting Friends & Family For A Summer Bbq. Make Your Way Upstairs Thru The Gorgeous Hardwood Stairs & You Will Find 3 Spacious Bedrooms With 9Ft Ceiling. Primary Bedroom Is Complemented With A Generous Sized Walk-In-Closet, Its Own Attached 4 Pc Washroom. Balcony in the 3rd Bedroom. Brand New Zebra Blinds Through Out The Entire House. The Basement Has A Practical Setup By Having A Rec. Area W/Fireplace And A 3 Pc Fancy Washroom. By Also Having Two Separate Rooms They Either Can Be Used For Guests To Sleep In After Late Night Party & Also An Office Or Maybe Even As An In-Law Suite. Added Bonus - It Comes With No Side Walk To Clean In The Harsh Winter Months. This Home Is Truly A Gem- Lovingly Cared For & Move-In Ready, With Stylish Updates & Functional Space Throughout. Located In A Quiet, Family-Friendly Community With Easy Access To School, Parks And Scenic Trails. A Rare Opportunity To Own A Turn-Key Home In A Prime Location!
MississaugaInvestor.ca
368 Elyse Court
Att/Row/Townhouse · 5bd/4ba · ~1,750 sqft
$999,888
Cash-Flow Report · July 31, 2026
Cap Rate
3.21%
Monthly Cash Flow
-$1,928/mo
Estimated Rent
$4,595/mo
Cash-on-Cash
-10.54%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,595 |
| Mortgage | −$4,602 |
| Property Tax | −$633 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$230 |
| Cash Flow | -$1,928/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,140 |
| Vacancy (5%) | −$2,757 |
| Property Tax | −$7,599 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,999 |
| Annual NOI | $32,085 |
| Cap Rate | 3.21% |
Cash Required to Close
| Down Payment (20%) | $199,977.6 |
| Ontario Land Transfer Tax | $16,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,450.6 |
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.