10 Ridgepoint Road, Vaughan
Vaughan
$2,799,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RC BEST CHOICE REALTY CORP
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
5
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$5,600/mo
Estimated from market price-to-rent ratios
Remarks
Beautiful Almost Brand New 4 Bdrm with 5,339 Sqft above grade living space Det Home "Wildwood Em" In Prestigious Kleinburg Summit Community To Incl Parks, Trails & Shopping. 10' Ceilings, Entertainment Kitchen W/ Granite Counters, Larger Centre Island, Pantry, Buffet Niche & 2nd Fridge. Walk-Out Off Breakfast Area. Master Bdrm W/ Dressing Rm, Ensuite W/ Split Sinks, Separate Glass Shower & Soaker Tub. All Bdrms W/ W/I Closets & Ensuites! Close To Hwys 427, 400 & Kleinburg Village.
MississaugaInvestor.ca
10 Ridgepoint Road
Detached · 4bd/5ba · ~5,000 sqft
$2,799,999
Cash-Flow Report · July 31, 2026
Cap Rate
0.45%
Monthly Cash Flow
-$11,829/mo
Estimated Rent
$5,600/mo
Cash-on-Cash
-22.91%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,600 |
| Mortgage | −$12,888 |
| Property Tax | −$1,703 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,333 |
| Vacancy (5%) | −$280 |
| Cash Flow | -$11,829/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$67,200 |
| Vacancy (5%) | −$3,360 |
| Property Tax | −$20,440 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$28,000 |
| Annual NOI | $12,700 |
| Cap Rate | 0.45% |
Cash Required to Close
| Down Payment (20%) | $559,999.8 |
| Ontario Land Transfer Tax | $56,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $619,474.8 |
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.