
18 Boone Crescent, Vaughan
Vaughan
$1,689,000
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 MILLENNIUM REAL ESTATE
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,400/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
Welcome To This Exceptional Former Paradise Homes Model Home In The Prestigious Kleinburg Community. This Stunning Detached Home Offers 4 Spacious Bedrooms, 4 Bathrooms, And An Elegant Layout Filled With Premium Upgrades Throughout. Featuring An Extended Gourmet Kitchen With Built-In Appliances And A Large Centre Island, The Home Is Designed For Both Everyday Living And Entertaining. The Main Floor Showcases Hardwood Flooring, Pot Lights, Coffered Ceilings In The Living And Dining Rooms, And Extensive Millwork And Wainscoting Throughout. Enjoy 9-Foot Ceilings On All Levels, Spacious Bedrooms With Double-Door Closets, And A Luxurious Primary Suite Featuring Double-Door Entry And A Spa-Inspired 5-Piece Ensuite. Two Bedrooms Share A Convenient Jack & Jill Bathroom, While The Fourth Bedroom Is Served By An Additional Full Bath. The Unfinished Basement Offers Incredible Potential For Future Customization. Outside, Stamped Concrete Surrounds The Home And Backyard, While The Modern Brick And Stone Elevation Provides Exceptional Curb Appeal. Ideally Located Just Minutes From Kleinburg Village, Top-Rated Schools, Parks, Trails, And With Easy Access To Highways 427 And 407, This Is A Rare Opportunity To Own A Beautifully Upgraded Home In One Of Vaughan's Most Sought-After Neighbourhoods.
MississaugaInvestor.ca
18 Boone Crescent
Detached · 4bd/4ba · ~2,750 sqft
$1,689,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.96%
Monthly Cash Flow
-$5,020/mo
Estimated Rent
$5,700/mo
Cash-on-Cash
-16.23%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,700 |
| Mortgage | −$7,774 |
| Property Tax | −$1,028 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,408 |
| Vacancy (5%) | −$285 |
| Cash Flow | -$5,020/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$68,400 |
| Vacancy (5%) | −$3,420 |
| Property Tax | −$12,330 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$16,890 |
| Annual NOI | $33,060 |
| Cap Rate | 1.96% |
Cash Required to Close
| Down Payment (20%) | $337,800 |
| Ontario Land Transfer Tax | $30,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $371,055 |
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.