
128 Daiseyfield Crescent, Vaughan
Vaughan
$1,429,000
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 Security Real Estate
Investment Analysis
Key Facts
Type
Detached
Bedrooms
7
Bathrooms
4
Days on Market
9
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$2,000/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
Welcome to this stunning 2 storey detached home in the highly sought-after community of Vellore Village! Set on an irregular oversized pie-shaped lot, this exceptional 4+3 bedroom, 4 bathroom 2 kitchen, 2 laundries, residence offers comfort and functionality for a growing or multi-generational family. Step inside to an impressive main floor featuring elegant hardwood flooring, a cozy family room fireplace, and a chef inspired kitchen complete with quartz countertops, premium stainless steel appliances, and a large breakfast island perfect for entertaining. The sun filled dining area walks out to a private enclosed balcony, while the breakfast area has a second covered balcony providing even more outdoor living space to enjoy year-round. Upstairs, retreat to the spacious primary suite featuring a massive walk-in closet and a spa-like 4-piece ensuite designed for ultimate relaxation, all bedrooms are a very generous size. The fully finished walk-out basement is truly a standout feature, offering incredible flexibility with its own kitchen, bedrooms, solarium, separate laundry, and private living space-ideal for extended family, in-laws, or guests. A rare opportunity to own a beautifully upgraded home with exceptional space, versatility, and one of the most desirable layouts in the neighborhood!
MississaugaInvestor.ca
128 Daiseyfield Crescent
Detached · 7bd/4ba · ~2,250 sqft
$1,429,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.07%
Monthly Cash Flow
-$2,926/mo
Estimated Rent
$6,250/mo
Cash-on-Cash
-11.19%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$6,250 |
| Mortgage | −$6,578 |
| Property Tax | −$869 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,191 |
| Vacancy (5%) | −$313 |
| Cash Flow | -$2,926/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$75,000 |
| Vacancy (5%) | −$3,750 |
| Property Tax | −$10,432 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$14,290 |
| Annual NOI | $43,828 |
| Cap Rate | 3.07% |
Cash Required to Close
| Down Payment (20%) | $285,800 |
| Ontario Land Transfer Tax | $25,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $313,855 |
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.