41 Jonathan Gate, Vaughan
Vaughan
$999,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BAY STREET INTEGRITY REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
9
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Beautiful & Spacious 3-Bedroom Detached Home Located In The Highly Sought-After Crestwood-Springfarm-Yorkhill Community! This Well-Maintained Family Home Features Elegant Pot Lights, Crown Moulding, A Hardwood Staircase, And An Updated Kitchen With Granite Countertops, Tile Backsplash & Custom Cabinetry. The Second Floor Offers Hardwood Flooring Throughout, Renovated Bathrooms, And A Rare Oversized Family Room Complete With A Cozy Wood-Burning Fireplace. Convenient Separate Entrance From The Garage To The Basement Provides Excellent Potential For Extended Family Or Future In-Law Suite. Enjoy An Extended Stone Driveway, Professionally Landscaped Front Yard, And A Private Rear Yard With Interlock Patio-Perfect For Outdoor Entertaining. Additional Updates Include Roof Shingles And Enhanced Attic Insulation. Situated In A High-Demand Family-Friendly Neighbourhood Close To Top-Ranked Schools, Parks, Public Transit, Shopping, Community Centre, And Major Highways. An Exceptional Opportunity To Own A Move-In Ready Home In One Of Vaughan's Most Desirable Communities!
MississaugaInvestor.ca
41 Jonathan Gate
Detached · 4bd/3ba · ~1,750 sqft
$999,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.18%
Monthly Cash Flow
-$1,951/mo
Estimated Rent
$4,540/mo
Cash-on-Cash
-10.68%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,540 |
| Mortgage | −$4,598 |
| Property Tax | −$608 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$227 |
| Cash Flow | -$1,951/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$54,480 |
| Vacancy (5%) | −$2,724 |
| Property Tax | −$7,293 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,990 |
| Annual NOI | $31,773 |
| Cap Rate | 3.18% |
Cash Required to Close
| Down Payment (20%) | $199,800 |
| Ontario Land Transfer Tax | $16,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,255 |
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.