13 Evaridge Drive, Markham
Markham
$925,900
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 KING`S QUAY REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
3
Days on Market
6
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,450/mo
Estimated from market price-to-rent ratios
Remarks
Beautiful 3 Bedroom Semi-Detached Home With A Double Car Garage In Upper Cornell. One Of Markham's Most Family-Friendly Neighbourhoods. *** This Home Has Been Extensively Renovated in 2020*** $$$$ Spent Since Then !!! The Roof is Approx 2 Years Old, Furnace, Central Air, Washer All Approx 4-5 Years Old, Dishwasher 1 year old *** Brand New Kitchen Cabinets w Quartz Countertop & Faucet*** Hardwood Flooring In Dining Room And On Second Level, 9Ft. Ceilings On The Main Floor, Master Bedroom Has A W/I Closet & A Newer 3-Piece Ensuite Washroom, Finished Basement With Storage Area & Bedroom, Cold Cellar And a Nice Deck. Situated On A Quiet Street, Close To Public Transit, Schools And Shopping. Offers Welcomed Anytime
MississaugaInvestor.ca
13 Evaridge Drive
Semi-Detached · 4bd/3ba · ~1,300 sqft
$925,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.28%
Monthly Cash Flow
-$2,507/mo
Estimated Rent
$3,450/mo
Cash-on-Cash
-14.81%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,450 |
| Mortgage | −$4,262 |
| Property Tax | −$525 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$772 |
| Vacancy (5%) | −$173 |
| Cash Flow | -$2,507/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$41,400 |
| Vacancy (5%) | −$2,070 |
| Property Tax | −$6,296 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,259 |
| Annual NOI | $21,075 |
| Cap Rate | 2.28% |
Cash Required to Close
| Down Payment (20%) | $185,180 |
| Ontario Land Transfer Tax | $14,993 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $203,173 |
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.