3 Dynasty Drive, Markham
Markham
$1,350,000
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 LANDUNION REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
6
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$4,350/mo
Estimated from market price-to-rent ratios
Remarks
This stunning north-facing Monarch-built home, Fully renovated living space, it exudes elegance and spaciousness, boasting 9-foot ceilings and lots of windows to brighten up all the rooms. The main floor, an impressive open-to-above living area, gleaming hardwood floor, and gourmet modern kitchen with a sunny breakfast area and quartz countertops. Second floor, gorgeous, two spacious ensuites. A rare find, the fully upgraded basement also includes two ensuite bedrooms and a full kitchen. Ideal for rental income or extended family living. Situated in a prime location, this home is just minutes from Pacific Mall, the supermarket, and walking to the park, community center & school.
MississaugaInvestor.ca
3 Dynasty Drive
Detached · 6bd/6ba · ~2,250 sqft
$1,350,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.79%
Monthly Cash Flow
-$4,197/mo
Estimated Rent
$4,350/mo
Cash-on-Cash
-16.99%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,350 |
| Mortgage | −$6,214 |
| Property Tax | −$765 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,125 |
| Vacancy (5%) | −$218 |
| Cash Flow | -$4,197/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,200 |
| Vacancy (5%) | −$2,610 |
| Property Tax | −$9,180 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,500 |
| Annual NOI | $24,210 |
| Cap Rate | 1.79% |
Cash Required to Close
| Down Payment (20%) | $270,000 |
| Ontario Land Transfer Tax | $23,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $296,475 |
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.