27 The Fairways Street, Markham
Markham
$1,720,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by EVERLAND REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,750/mo
Estimated from market price-to-rent ratios
Remarks
Prestigious "Angus Glen" East Village. Face to golf course with breathtaking fairway views and exceptional privacy rare for sale .Quality Built With Front/Back Porch, Stone Walkway,3-Car Garage, nice landscaping ,M/F 9'Ceiling,Ceramic Foyer Thru Family Size Kitchen With Granite Counter & Breakfast Bar Walkout Wood Deck, speakers ,Separate Laundry With Closet & Back Door To Porch, Hardwood Throughout Liv/Din/Fam/Lib With Molding & Portlight, Oak Stair To 2/F With 5 Bedroom & Ensuite Master, Finish Basement With Huge Rec Rm ,Bathroom ,Wet bar ,Fireplace, lots Portlight, Storage and Workshop . Pierre Elliott Trudeau High School , one of the best area in Markham
MississaugaInvestor.ca
27 The Fairways Street
Detached · 5bd/4ba · ~3,250 sqft
$1,720,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.31%
Monthly Cash Flow
-$6,038/mo
Estimated Rent
$4,750/mo
Cash-on-Cash
-19.17%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,750 |
| Mortgage | −$7,917 |
| Property Tax | −$975 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,433 |
| Vacancy (5%) | −$238 |
| Cash Flow | -$6,038/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$57,000 |
| Vacancy (5%) | −$2,850 |
| Property Tax | −$11,696 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$17,200 |
| Annual NOI | $22,554 |
| Cap Rate | 1.31% |
Cash Required to Close
| Down Payment (20%) | $344,000 |
| Ontario Land Transfer Tax | $30,875 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $377,875 |
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.