
21- 260 Eagle Street, Newmarket
Newmarket
$799,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX REALTRON REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,750/mo
Estimated from market price-to-rent ratios
Remarks
29.59Ft Lot Front Large End-Unit Freehold Townhouse With A Private Elevator, Now Under Power of Sale!!! Welcome To One Of The Most Unique & Versatile Freehold 3-Level Townhouses In The Heart Of Newmarket. Just 1 Year New, **Never Lived In!** This Executive Residence Offers 2483 Sf + 611sf (Bsmt) Of Large Living Space - Complete With A Private Elevator Providing Access To All Floors, Including The Basement! With Premium Upgrades Throughout, This Home Showcases Tall Baseboards, Upgraded Hardwood Flooring, High 9 ft Ceilings & Oversized Windows That Flood The Interior With Natural Light. Every Room Feels Exceptionally Spacious & Well-Proportioned. The Kitchen Flows Seamlessly Into The Open-Concept Dining & Living Area, Creating The Perfect Space For Both Daily Living & Entertaining. Laundry Room On The Bedroom Level - Adds Everyday Convenience! The Master Bedroom Offers Elevated Ceilings, Large Sun-Filled Windows & A Luxurious Atmosphere Rarely Found In Townhome Living. The Functional Layout Can Easily Be Configured To Accommodate The 4th Bedroom If Needed. A Rare Elevator Feature Makes This Home Ideal For Multi-Generational Families, Downsizers, First-Time Home Buyers, Or Anyone Planning For Long-Term Comfort And Accessibility. An Oversized Garage Provides Ample Parking & Storage Space, While the Interlock Driveway Can Park An Additional 2 cars! Located Just Steps From Historic Main Street Newmarket, Fairy Lake, Parks, Top-Rated Schools, Southlake Regional Health Centre, Upper Canada Mall, GO Transit & Major Highways (404 & 400), This Address Combines Walkability, Transit Convenience & Long-Term Growth Potential. Whether You Enjoy Playing Golf, Shopping, or Meeting Friends at Local Restaurants, There's Something To Find For Everyone. Low Monthly POTL Fee Approximately $170 Per Month. In A Market Where Inventory Is Limited And Quality Truly Matters, Opportunities Like This Do Not Come Often.
MississaugaInvestor.ca
21- 260 Eagle Street
Att/Row/Townhouse · 3bd/4ba · ~2,250 sqft
$799,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.77%
Monthly Cash Flow
-$2,503/mo
Estimated Rent
$2,750/mo
Cash-on-Cash
-17.14%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,750 |
| Mortgage | −$3,678 |
| Property Tax | −$546 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$666 |
| Vacancy (5%) | −$138 |
| Cash Flow | -$2,503/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,000 |
| Vacancy (5%) | −$1,650 |
| Property Tax | −$6,552 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,990 |
| Annual NOI | $14,108 |
| Cap Rate | 1.77% |
Cash Required to Close
| Down Payment (20%) | $159,800 |
| Ontario Land Transfer Tax | $12,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,255 |
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.