
1065 On Bogart Circle, Newmarket
Newmarket
$775,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE RCR REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
9
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,650/mo
Estimated from market price-to-rent ratios
Remarks
This beautiful, rarely offered Three Bedroom Townhome is located in the Bogart Pond Community just a stroll away from Wooded Walking Trails and the Pond, and literally minutes from the 404, Great Schools, Transit, Shopping, and the Magna Centre.The owner has created a lovely place to come Home to with the use of recent thoughtful upgrades including Professionally Laid Vinyl Plank Flooring on the Main and Lower Levels, Newer Light Fixtures, Three Tastefully Updated Bathrooms and Tranquil Paint Choices throughout.The Main Floor includes a warm toned Kitchen opening to the versatile Great Room with a Walk-Out to an Open Air Balcony with newer Deck Tiles and a Gas Line ready for hook-up to your barbecue. It's the perfect place for evening "wined downs" and morning coffee moments, or simply a spot to read away from the noise of every day life. Upstairs you'll find Three Bedrooms Including the Primary with its Walk-In Closet, and 4 Pce Ensuite including a Walk-in Shower and Jacuzzi Tub (as is), and a Juliette Balcony with a view at night, when the stars are out, that is just lovely. The Second and Third Bedrooms are in close proximity to a Stunning, Updated Three Piece Family Bathroom. Downstairs on the Lower Level is a large Finished Walk-Out Basement with a Fireplace sided by custom built-in Bookcases and the Walk-out to the Private Patio bordered by Mature Cedars. There is also a Finished Laundry Room on this level (rare in this model ) with a Laundry Sink, Built-in Cupboards, and a Storage Unit, and access to the Furnace Room ( Furnace 2019, air condtioner 2025 ) and more Storage Space. This Home is built for New Beginnings, whether you're buying your First Property, need more space for a Growing Family, or are simply Downsizing. Bogart Pond is like livng in Muskoka, In the middle of Newmarket. Once you're here, you may not want to leave. Welcome Home.
MississaugaInvestor.ca
1065 On Bogart Circle
Condo Townhouse · 3bd/3ba · ~1,300 sqft
$775,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.16%
Monthly Cash Flow
-$2,175/mo
Estimated Rent
$2,650/mo
Cash-on-Cash
-15.36%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,650 |
| Mortgage | −$3,567 |
| Property Tax | −$530 |
| Insurance | −$225 |
| Condo Fee | −$370 |
| Vacancy (5%) | −$133 |
| Cash Flow | -$2,175/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,800 |
| Vacancy (5%) | −$1,590 |
| Property Tax | −$6,355 |
| Insurance | −$2,700 |
| Condo Fee | −$4,440 |
| Annual NOI | $16,715 |
| Cap Rate | 2.16% |
Cash Required to Close
| Down Payment (20%) | $155,000 |
| Ontario Land Transfer Tax | $11,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $169,975 |
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.