2104- 9075 Jane Street, Vaughan
Vaughan
$628,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KW Living Realty
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,300/mo
Estimated from market price-to-rent ratios
Remarks
Sun-Filled Corner Unit with Spectacular Unobstructed East Views; Bright corner suite featuring 2 bedrooms, a den, and a sunroom (currently used as a home office), offering a functional open-concept layout and abundant natural light. A modern kitchen with built-in appliances and a carpet-free interior throughout. Premium amenities, including 24-hour concierge service, a fully equipped fitness centre, rooftop terrace, party room, media room, reading room, community BBQ, guest suites, and visitor parking. Ideally situated in the heart of Vaughan, this home is just minutes from Highway 400, directly across from Vaughan Mills, and close to Canada's Wonderland, Cortellucci Vaughan Hospital, and the Vaughan Metropolitan Centre (VMC), providing convenient access to transit, shopping, dining, and entertainment. Includes one parking space and one locker.
MississaugaInvestor.ca
2104- 9075 Jane Street
Condo Apartment · 2bd/2ba · ~850 sqft
$628,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.85%
Monthly Cash Flow
-$1,921/mo
Estimated Rent
$2,300/mo
Cash-on-Cash
-16.75%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,300 |
| Mortgage | −$2,891 |
| Property Tax | −$382 |
| Insurance | −$225 |
| Condo Fee | −$608 |
| Vacancy (5%) | −$115 |
| Cash Flow | -$1,921/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,600 |
| Vacancy (5%) | −$1,380 |
| Property Tax | −$4,584 |
| Insurance | −$2,700 |
| Condo Fee | −$7,296 |
| Annual NOI | $11,640 |
| Cap Rate | 1.85% |
Cash Required to Close
| Down Payment (20%) | $125,600 |
| Ontario Land Transfer Tax | $9,035 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $137,635 |
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.