
18 Bennington Road, Newmarket
Newmarket
$999,888
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE NEW WORLD REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
5
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,300/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this 3 YEAR NEW Extra Large Executive Double Garage Freehold Townhome In Shining Hill Neighborhood At The Border Of Aurora And Newmarket, where luxury meets comfort in this bright, modern, and spacious END Unit. Surrounded by scenic walking trails, bike paths, and preserved green space just steps away, the community is thoughtfully designed to promote an active, family-friendly lifestyle. Residents enjoy being steps away from a private tennis court, along with a master-planned setting that includes parks, schools, and convenient proximity to grocery stores and everyday essentials. Ideally situated near Yonge Street, major highways, and GO Transit, the home offers effortless commuting while remaining close to premier shopping and dining, including Upper Canada Mall and two private schools: St. Andrews College & St. Anne's. Boasting over 2681 Sqft. This Double Garage gem is conveniently located within walking distance from Yonge St. Step inside to discover an inviting open concept living, dining, and kitchen area adorned with stainless steel appliances, including a double door fridge and upgraded hood fan. The large eat-in gourmet kitchen features a generous center island and pantry, offering ample storage space for your culinary essentials.9 Feet Flat Ceilings On Ground, Main And Upper Floors, Huge Windows With Lots Of Natural Light, Escape to tranquility on the terrace, perfect for relaxing or entertaining guests. Upgraded hardwood flooring, Kitchen Back splash and all Bathroom Extra quiet Fans And GFCI Outlets. Plus updated 200 AMPs of hydro Breaker. Relax in the cozy ambiance of the electric fireplace in the family room, while large windows frame picturesque ravine views, bringing nature indoors. With a spacious 2-car garage featuring motorized doors and a long driveway, parking is never an issue. Don't miss the opportunity to make this beautiful, clean, modern home yours.
MississaugaInvestor.ca
18 Bennington Road
Att/Row/Townhouse · 4bd/5ba · ~2,750 sqft
$999,888
Cash-Flow Report · July 31, 2026
Cap Rate
1.67%
Monthly Cash Flow
-$3,208/mo
Estimated Rent
$3,300/mo
Cash-on-Cash
-17.54%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,300 |
| Mortgage | −$4,602 |
| Property Tax | −$683 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$3,208/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,600 |
| Vacancy (5%) | −$1,980 |
| Property Tax | −$8,199 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,999 |
| Annual NOI | $16,722 |
| Cap Rate | 1.67% |
Cash Required to Close
| Down Payment (20%) | $199,977.6 |
| Ontario Land Transfer Tax | $16,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,450.6 |
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.