88 Dana Crescent, Vaughan
Vaughan
$969,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REMAX YOUR COMMUNITY REALTY
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,150/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to beautiful 88 Dana Crescent. Prime location in the heart of Thornhill. Pulling into the driveway immediately feels like home. Some features include. Lovely renovated eat in kitchen with newer stainless steel fridge and oven. Spacious and open concept dining / living rooms - great for entertaining and enjoying the open space with family. On the second floor the primary bedroom has lots of space and a walk in closet. Large family 4 piece bathroom. 2 more spacious bedrooms and second floor laundry for your convenience! Basement has a huge space that can be used as a rec room / family room / or 4th bedroom with access to the quiet and peaceful backyard. Mostly freshly painted. Second floor laminate flooring and hardwood on main floor. Roof & gutters 2014, Furnace & a/c around 2016 washer & dryer 2023 driveway 2026. So much work and renovation has been put into this home, just move right in and enjoy this wonderful home. Prime location steps to great schools, park, community center, Sobeys plaza, places of worship, library, and more. Video presentation a must see.
MississaugaInvestor.ca
88 Dana Crescent
Att/Row/Townhouse · 3bd/2ba · ~1,300 sqft
$969,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.7%
Monthly Cash Flow
-$3,091/mo
Estimated Rent
$3,150/mo
Cash-on-Cash
-17.44%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,150 |
| Mortgage | −$4,460 |
| Property Tax | −$590 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$808 |
| Vacancy (5%) | −$158 |
| Cash Flow | -$3,091/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,800 |
| Vacancy (5%) | −$1,890 |
| Property Tax | −$7,074 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,690 |
| Annual NOI | $16,446 |
| Cap Rate | 1.7% |
Cash Required to Close
| Down Payment (20%) | $193,800 |
| Ontario Land Transfer Tax | $15,855 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $212,655 |
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.