
35 Idleswift Drive, Vaughan
Vaughan
$2,598,880
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
Detached
Bedrooms
4
Bathrooms
4
Days on Market
8
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$5,350/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 35 Idleswift Drive, an exceptional offering in the prestigious Uplands community, where timeless elegance meets one of the area's most coveted settings. Perfectly positioned backing onto Uplands Golf & Ski Club, this beautifully renovated residence captures breathtaking fairway views while offering extraordinary privacy surrounded by mature trees. Designed for both everyday living and refined entertaining, the home has been thoughtfully updated with a stunning chef-inspired kitchen featuring quality finishes, exceptional craftsmanship, and a seamless blend of style and function. A recently replaced roof further enhances the home's turnkey appeal. Beyond the interior lies an extraordinary backyard retreat. The spectacular in-ground pool is enveloped by towering mature trees, creating a secluded oasis that feels worlds away. Whether hosting summer gatherings or enjoying a quiet evening overlooking the golf course, the setting is nothing short of exceptional. With no rear neighbours, the property offers a rare combination of natural beauty, serenity, and exclusivity. One of Vaughan's most distinguished neighbourhoods, uplands is celebrated for its magnificent estate homes, mature streetscapes, prestigious golf clubs, top-rated schools, parks, upscale shopping, and convenient access to major highways. A rare opportunity to own a beautifully renovated home in one of the GTA's most established luxury communities, where exceptional privacy, spectacular views, and an unrivalled lifestyle come together.
MississaugaInvestor.ca
35 Idleswift Drive
Detached · 4bd/4ba · ~3,250 sqft
$2,598,880
Cash-Flow Report · July 31, 2026
Cap Rate
0.51%
Monthly Cash Flow
-$10,852/mo
Estimated Rent
$5,350/mo
Cash-on-Cash
-22.68%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,350 |
| Mortgage | −$11,962 |
| Property Tax | −$1,581 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,166 |
| Vacancy (5%) | −$268 |
| Cash Flow | -$10,852/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$64,200 |
| Vacancy (5%) | −$3,210 |
| Property Tax | −$18,972 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$25,989 |
| Annual NOI | $13,329 |
| Cap Rate | 0.51% |
Cash Required to Close
| Down Payment (20%) | $519,776 |
| Ontario Land Transfer Tax | $51,447 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $574,223 |
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.