40 Tania Crescent, Vaughan
Vaughan
$849,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REMAX YOUR COMMUNITY REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
2
Days on Market
9
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully updated 2+1 bedroom Condo Townhouse ideally situated in one of Vaughan's most sought-after family-friendly neighbourhoods. Enjoy an exceptional lifestyle just steps to parks, scenic greenspace, walking trails, and within walking distance of both Maple High School and Vellore Woods Public School, making this an ideal home for families. Pride of ownership is evident throughout, with countless quality upgrades including a renovated kitchen, updated powder room and upper bathroom, solid oak flooring, newer furnace and A/C, owned tankless water heater, composite deck with glass railings, concrete patio and walkways, Jewelstone front steps, cedar fencing, upgraded attic insulation, insulated garage door, and a full home LAN network servicing the basement, living area, and bedrooms. Meticulously maintained and truly move-in ready, this is an exceptional opportunity in a highly desirable Vaughan community.
MississaugaInvestor.ca
40 Tania Crescent
Condo Townhouse · 2bd/2ba · ~1,100 sqft
$849,800
Cash-Flow Report · July 31, 2026
Cap Rate
2.08%
Monthly Cash Flow
-$2,442/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-15.72%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$3,912 |
| Property Tax | −$517 |
| Insurance | −$225 |
| Condo Fee | −$210 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$2,442/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$6,204 |
| Insurance | −$2,700 |
| Condo Fee | −$2,520 |
| Annual NOI | $17,646 |
| Cap Rate | 2.08% |
Cash Required to Close
| Down Payment (20%) | $169,960 |
| Ontario Land Transfer Tax | $13,471 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $186,431 |
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.