516- 24 Woodstream Boulevard, Vaughan
Vaughan
$519,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by PROPERTY.CA INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,200/mo
Estimated from market price-to-rent ratios
Remarks
Bright, Light-Filled 1+1 Bedroom Suite With 9 Ft Ceilings, Unobstructed South Views & A Walk-Out To Your Own Tiled Balcony. Immaculate, Move-In Ready Condition: Freshly Painted Including Doors & Baseboards, Then Deep Cleaned Top To Bottom. Open Concept Layout With Granite Counters, Breakfast Bar & Newer Frigidaire Gallery Stainless Steel Fridge, Stove & Dishwasher (Purchased 2025). New Light Fixtures With Remote-Controlled Colour Temperature. New Ecobee Premium Smart Thermostat Professionally Installed In 2026. The Separate Den Makes A Great Home Office. Walk-In Closet In The Primary Bedroom. Ensuite Laundry. Low Maintenance Fees. 1 Underground Parking Spot & 1 Locker Included. Building Amenities: Concierge, Theatre Rm, Party Rm, Fitness Facilities, Guest Suites, Visitor Parking & Rooftop Terrace. Steps To Tim Hortons, A Walk-In Medical Clinic & A Dental Office. Close To Schools, TTC, No Frills & Shopping, With Quick Access To Highways 27, 427 & 407.
MississaugaInvestor.ca
516- 24 Woodstream Boulevard
Condo Apartment · 2bd/1ba · ~750 sqft
$519,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.44%
Monthly Cash Flow
-$1,336/mo
Estimated Rent
$2,200/mo
Cash-on-Cash
-14.08%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,200 |
| Mortgage | −$2,393 |
| Property Tax | −$316 |
| Insurance | −$225 |
| Condo Fee | −$492 |
| Vacancy (5%) | −$110 |
| Cash Flow | -$1,336/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$26,400 |
| Vacancy (5%) | −$1,320 |
| Property Tax | −$3,795 |
| Insurance | −$2,700 |
| Condo Fee | −$5,904 |
| Annual NOI | $12,681 |
| Cap Rate | 2.44% |
Cash Required to Close
| Down Payment (20%) | $103,980 |
| Ontario Land Transfer Tax | $6,873 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $113,853 |
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.