5- 1 Hartman Avenue, Vaughan
Vaughan
$999,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by FOREST HILL REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,200/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To This Beautifully Designed 3-bedroom, 3-bathroom Freehold Townhome In The Heart Of Woodbridge, Offering A Modern Open-concept Layout With Hardwood Flooring And Large Windows That Fill The Home With Natural Light. The Stylish Kitchen Features A Spacious Island, Flowing Seamlessly Into The Inviting Living Area And Walk-out To A Private Balcony. A Standout Feature Is The Built-in Elevator Providing Convenient Access To All Levels. The Upper Level Includes A Generous Primary Retreat With A 5-piece Ensuite, Walk-in Closet, And Additional Closet, Along With Two Well-sized Bedrooms, A Full Bathroom, And A Second Balcony Off The Third Bedroom. Additional Highlights Include A Tandem 2-car Garage With Interior Access, Driveway Parking, And Multiple Outdoor Spaces. Ideally Located Near Islington & Hwy 7, With Quick Access To Major Highways, Schools, Shopping, Parks, And Transit, This Home Offers The Perfect Blend Of Comfort, Style, And Everyday Convenience.
MississaugaInvestor.ca
5- 1 Hartman Avenue
Att/Row/Townhouse · 3bd/3ba · ~1,750 sqft
$999,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.65%
Monthly Cash Flow
-$3,228/mo
Estimated Rent
$3,200/mo
Cash-on-Cash
-17.65%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,200 |
| Mortgage | −$4,602 |
| Property Tax | −$608 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$160 |
| Cash Flow | -$3,228/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,400 |
| Vacancy (5%) | −$1,920 |
| Property Tax | −$7,299 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,999 |
| Annual NOI | $16,482 |
| Cap Rate | 1.65% |
Cash Required to Close
| Down Payment (20%) | $199,980 |
| Ontario Land Transfer Tax | $16,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,453 |
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.