26 Ravel Drive, Vaughan
Vaughan
$1,698,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
8
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,700/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this stunning luxury family Home In Thornhill Woods Offering 3,282 Sqft Of Elegant Above-Grade Living Space . $$$ In Premium Upgrades! Window(2023), Roof(2024) ,Garage Door(2024), All Appliance (2025).This Beautiful Residence Features 4+1 Spacious Bedrooms, Hardwood Floors, Pot Lights Throughout, And A Bright Open-Concept Layout Perfect For Modern Family Living. A Striking Wood Staircase With Updated Contemporary Railings Adds Elegance And Style. The Large Eat-In Kitchen Boasts , Stainless Steel Appliances, And Ample Space For Gatherings, Overlooking A Private Backyard. The Luxurious Primary Retreat Features A Sitting Area, Two Walk-In Closets, And A Renovated Ensuite , Additional Bedrooms Are Generously Sized And Served By Well-Appointed Renovated Bathrooms. The Second Floor Landing Includes A Dedicated Office Area That Can Easily Be Converted Into A 5th Bedroom. Enjoy Fully Landscaped Front & Backyards , Creating A Stylish And Low-Maintenance Outdoor Setting. Steps To Top-Ranked Thornhill Woods P.S. & Stephen Lewis Secondary School, Parks, Community Centres & Transit, In One Of Vaughan's Most Desirable Family-Friendly Communities. A True Move-In Ready Home Offering Exceptional Space, Upgrades And Versatility - A Must See!
MississaugaInvestor.ca
26 Ravel Drive
Detached · 5bd/4ba · ~3,250 sqft
$1,698,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.27%
Monthly Cash Flow
-$6,024/mo
Estimated Rent
$4,700/mo
Cash-on-Cash
-19.38%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,700 |
| Mortgage | −$7,816 |
| Property Tax | −$1,033 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,415 |
| Vacancy (5%) | −$235 |
| Cash Flow | -$6,024/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$56,400 |
| Vacancy (5%) | −$2,820 |
| Property Tax | −$12,395 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$16,980 |
| Annual NOI | $21,505 |
| Cap Rate | 1.27% |
Cash Required to Close
| Down Payment (20%) | $339,600 |
| Ontario Land Transfer Tax | $30,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $373,035 |
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.