209 Kelso Crescent, Vaughan
Vaughan
$977,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 LEADING EDGE 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
$3,550/mo
Estimated from market price-to-rent ratios
Remarks
Renovated Throughout (see Virtual Tour).. Modern & UPGRADED..Spotless Clean..READY TO MOVE- IN..Super Well Maintained FREEHOLD TOWNHOME..Pride of Ownership..Laminated Floor throughout..LED Pot Lights throughout..Breakfast Bar Kitchen with Granite countertop & Stainless Steels Appliances..3+1 bedroom with 3 bathrooms..Organizer Shelvings in every Closets..Central Air(2022)..Hot Water Tank and Furnace OWNED 2022..Cold room for wine storage in basement..Spacious enlcosed Laundery..In House access to Attached Single Garage with Private driveway parked 2 cars..Demand AAA school..close to new Colluci hospital, Canada Wonderland, Hwy400, Go Train, Plaza, Fortinos Grocery, McDonald, restaurants, plaza, Gym etc..minutes to Richmond Hill/King City.
MississaugaInvestor.ca
209 Kelso Crescent
Att/Row/Townhouse · 4bd/3ba · ~1,300 sqft
$977,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.14%
Monthly Cash Flow
-$2,758/mo
Estimated Rent
$3,550/mo
Cash-on-Cash
-15.44%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,550 |
| Mortgage | −$4,497 |
| Property Tax | −$594 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$814 |
| Vacancy (5%) | −$178 |
| Cash Flow | -$2,758/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,600 |
| Vacancy (5%) | −$2,130 |
| Property Tax | −$7,132 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,770 |
| Annual NOI | $20,868 |
| Cap Rate | 2.14% |
Cash Required to Close
| Down Payment (20%) | $195,400 |
| Ontario Land Transfer Tax | $16,015 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $214,415 |
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.