5 Durie Lane, Markham
Markham
$989,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP-ADMIRAL REALTY INC.
Investment Analysis
Key Facts
Type
Link
Bedrooms
4
Bathrooms
3
Days on Market
12
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,550/mo
Estimated from market price-to-rent ratios
Remarks
Discover the exceptional potential of this spacious 4-bedroom home in Markham's desirable Aileen-Willowbrook community, offering 1,694 sqft. and five-car parking. Ideal for renovators, investors or families, the home can be transformed to suit your vision or maintained as a promising income-generating property. The main floor features crown moulding and stucco ceilings throughout, a broadloom-covered living room, and a galley kitchen with a custom backsplash, stainless steel sink and frosted window. The dining room offers a ceiling fan and large picture windows, while the inviting family room is enhanced by pot lights, a brick gas fireplace and walkout to the sunroom. Designed for year-round enjoyment, the finished sunroom showcases a second gas fireplace, skylight, abundant windows and access to a stone patio with a permanent awning for comfortable shaded relaxation. Beyond lies an impressive gardener's backyard oasis with multiple planting beds ideal for vegetables, mature greenery and a large garden shed. Upstairs, parquet flooring extends throughout beneath a bright hallway skylight. The primary bedroom includes an organized walk-in closet and a renovated 4-piece ensuite with tile flooring, vanity and a separate glass shower with safety grab bars, complemented by three additional bedrooms and another full bathroom. The finished basement expands the living space with wainscoting and above-grade windows in the versatile recreation room, plus a finished laundry and utility area with laundry sink, pantry and an additional window. Complete with a stone-interlock front patio, bench, attached garage and ample driveway parking, this property is surrounded by German Mills Settlers Park, Huntington Park, Bayview Golf Club & more. Excellent schools include St. Robert Catholic High School, Thornlea and German Mills Public School, with community centres, shopping, restaurants, YRT/Viva transit and Highways 404, 407 and 7 all nearby for convenient travel throughout the GTA.
MississaugaInvestor.ca
5 Durie Lane
Link · 4bd/3ba · ~1,750 sqft
$989,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.14%
Monthly Cash Flow
-$2,789/mo
Estimated Rent
$3,550/mo
Cash-on-Cash
-15.42%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,550 |
| Mortgage | −$4,552 |
| Property Tax | −$560 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$824 |
| Vacancy (5%) | −$178 |
| Cash Flow | -$2,789/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,600 |
| Vacancy (5%) | −$2,130 |
| Property Tax | −$6,725 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,890 |
| Annual NOI | $21,155 |
| Cap Rate | 2.14% |
Cash Required to Close
| Down Payment (20%) | $197,800 |
| Ontario Land Transfer Tax | $16,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $217,055 |
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.