
133 Russell Jarvis Drive, Markham
Markham
$1,489,900
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
Detached
Bedrooms
5
Bathrooms
4
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,500/mo
Estimated from market price-to-rent ratios
Remarks
Exquisite Detached Gem !!! Luxury Elevated !!! Nestled in a sought-after Legacy neighbourhood in Markham with Pride of Ownership. Offers Approx 4000 Sq Finished Living Space. Original owner, North Facing, spectacular view fronting to Greenary. Comes W/4 Br + 1 Br in Walk Out Bsmt Apartment & 4 Washrooms. Very Spacious, Clean & Sun Filled C/W Quality Of Upgds. Grand Foyer W/Custom made Front Dr & Open to above ceiling. Items Throughout Smooth ceiling , Main Floor W/9" boasting ceiling, Pot lights, newly installed 7mm Vinyl Flooring in Main, Gleaming Oak Stairs with upgd pickets. Newly painted, Roof Re shingled (2020), Upgd Elf's, Replaced High Efficiency Furnace (2022), Replaced Tankless Water Heater (2023), Upgd 200 Amps Breaker panel, Upgd modern washrooms (2020), Liv & Dining combined W/Pot lights, completely carpet free, Family Rm W/Pot lights & Gas Fireplace, Gleaming Kitchen with S/S Appliances, Wall Tiled Backsplash, Under mount Sink, Breakfast area leads to W/O to Deck. Oversize Master Br W/Dble Dr Entry, large W/I Closet, Lounge/Sitting Area (11.9' x 8.14'), Dr access from Garage. 2 separate Laundries. Nicely designed Walk Out Bsmt with 1 Rm + spacious Living, Dining & the kitchen. Laminate Flooring, Decorative Wall Niches & Pot Lights throughout. Exterior Landscaping with Interlock Front, Side yard & the Backyard. Excellent Location Just Minutes To Top Rated Schools, Legacy Public School, Markham District Public School, Copper Creek Plaza, Urgent care, Walmart, Cornell Community Centre, Cornell Community Park, Cornell Bus Terminal, Markham Stouffville Hospital, Hwy 407, Parks, Shopping & All Amenities. !!!! Don't miss this GEM !!!! !!! Live & Rent Opportunity Knocks !!!
MississaugaInvestor.ca
133 Russell Jarvis Drive
Detached · 5bd/4ba · ~2,750 sqft
$1,489,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.58%
Monthly Cash Flow
-$4,894/mo
Estimated Rent
$4,500/mo
Cash-on-Cash
-17.95%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,500 |
| Mortgage | −$6,858 |
| Property Tax | −$844 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,242 |
| Vacancy (5%) | −$225 |
| Cash Flow | -$4,894/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$54,000 |
| Vacancy (5%) | −$2,700 |
| Property Tax | −$10,131 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$14,899 |
| Annual NOI | $23,570 |
| Cap Rate | 1.58% |
Cash Required to Close
| Down Payment (20%) | $297,980 |
| Ontario Land Transfer Tax | $26,273 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $327,253 |
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.