286 Beaverbrae Drive, Markham
Markham
$799,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by MASTER`S TRUST REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
8
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,350/mo
Estimated from market price-to-rent ratios
Remarks
Sun-drenched, modern freehold end-unit townhouse offering 1,827 sq. ft. of thoughtfully designed living space in prime Markham! This turn-key 3+1 bedroom home features upgraded oak staircase. The versatile ground floor includes two storage closets, direct garage access equipped with an EV charger, and a spacious den-perfect as a dedicated home office or 4th bedroom. Enjoy an upgraded chef's kitchen featuring stainless steel appliances, an eat-in breakfast bar, and a walkout to your private balcony. The upper level boasts a primary retreat complete with its own private balcony, walk-in closet, and a spa-like ensuite with a frameless glass shower. Convenient 3rd-floor laundry makes daily chores a breeze. Includes 3-car parking (garage + driveway). Unbeatable location just 5 minutes to Hwy 404, Costco, parks, dining, and top-tier schools including Victoria Square P.S. and Richmond Green S.S.!
MississaugaInvestor.ca
286 Beaverbrae Drive
Att/Row/Townhouse · 4bd/3ba · ~1,750 sqft
$799,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.76%
Monthly Cash Flow
-$1,840/mo
Estimated Rent
$3,350/mo
Cash-on-Cash
-12.6%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,350 |
| Mortgage | −$3,678 |
| Property Tax | −$453 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$666 |
| Vacancy (5%) | −$168 |
| Cash Flow | -$1,840/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,200 |
| Vacancy (5%) | −$2,010 |
| Property Tax | −$5,433 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,990 |
| Annual NOI | $22,067 |
| Cap Rate | 2.76% |
Cash Required to Close
| Down Payment (20%) | $159,800 |
| Ontario Land Transfer Tax | $12,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,255 |
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.