
222- 7325 Markham Road, Markham
Markham
$678,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/GTA REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
4
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
*Welcome Folks who want to downsize and or are looking for a Spacious Unit without a Height, with Walking distance to Costco, Canadian Tire, Home Depot, Restaurants, Medical Centre, Walmart, No Frills, and Low Rise GREENLIFE ECO Friendly Geo Thermal Heating/Cooling and Solar Set Ups to Minimize the Monthly Building Cost with only $288 Maintenance fees for a 1005 sq ft Unit and Low Property Tax and Utilities only Average $170-$200 Per month* Excellent Markham Location* The Suite features soaring 9 feet ceiling with Fresh Alabaster Neutral Paint Color and Oversized Kitchen Cabinets and Granite Counter* East Facing Door with West Facing Balcony bringing the sun light in the afternoon* Den can be used as a 3rd Bedroom, Guest room, Puja room, or private office area* Primary Bedroom with walk in closet and 4 Piece Ensuite and 2ndbedroom is good sized* Spacious Living Dining to entertain your friends and Guests* It comes with 1 Underground owned Parking and Underground Storage Locker and you can rent another parking easily if you wish with Notices on the Bulletin Boards* This is vacant and ready fory ou any time soon you want to move in. TTC, YRT, Public Highways, Recreation Community Centre,401, 404, 407 all either within walking distance or with 10 Minutes Drive* Do not miss this lovely unit which is well priced to sell quickly.
MississaugaInvestor.ca
222- 7325 Markham Road
Condo Apartment · 3bd/2ba · ~1,100 sqft
$678,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.03%
Monthly Cash Flow
-$1,407/mo
Estimated Rent
$2,750/mo
Cash-on-Cash
-11.36%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,750 |
| Mortgage | −$3,121 |
| Property Tax | −$384 |
| Insurance | −$225 |
| Condo Fee | −$289 |
| Vacancy (5%) | −$138 |
| Cash Flow | -$1,407/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,000 |
| Vacancy (5%) | −$1,650 |
| Property Tax | −$4,610 |
| Insurance | −$2,700 |
| Condo Fee | −$3,468 |
| Annual NOI | $20,572 |
| Cap Rate | 3.03% |
Cash Required to Close
| Down Payment (20%) | $135,600 |
| Ontario Land Transfer Tax | $10,035 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $148,635 |
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.