
138 Jackman Crescent, Vaughan
Vaughan
$1,298,888
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE MAXIMUM REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
4
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
**DARE TO COMPARE! PRICED FOR A QUICK SALE, WON'T LAST LONG** Welcome To A Truly One-Of-A-Kind Renovated Home In The Heart Of West Woodbridge. This Home Has Been Completely Renovated On All Three Floors To Deliver Luxury & Everyday Enjoyment. A stunning open concept design with oversized windows providing an abundance of natural lighting throughout the main floor. Over $300k Spent On Renovations. The Main Floor Offers A Bright Gourmet Kitchen With An Oversized Island & Quartz Countertops, Stainless Steel Appliances, Smooth Ceilings With Pot Lights Throughout, Custom Iron Railings, Built-In Closets With Organizers In 3 Bedrooms, New Doors & Trims, Hardwood Flooring And Oversized Porcelain Tile Slabs. Enjoy 4 Spacious Bedrooms, Including A Spa-Like Ensuite, A Glass Shower, A Hydraulic Shower Seat, A Rain Sensor Faucet, Heated Floors In All Three Bathrooms, And Laundry On The Second Floor For Comfort. Totally Renovated Basement Finished With A 2-Bedroom Apartment With Walk-Up And Separate Entrance, & Own Separate Laundry Room. (Currently Rented for $2000 per month, Tenant Willing To Stay Or Vacate If Needed). Note: The Main Floor And Second Floor Are Vacant And Were Previously Occupied By The Seller. (BUILT-IN FIREPLACE TO BE INSTALLED IN THE BREAKFAST ROOM ON OR BEFORE THE CLOSING DATE)
MississaugaInvestor.ca
138 Jackman Crescent
Detached · 6bd/4ba · ~2,250 sqft
$1,298,888
Cash-Flow Report · July 31, 2026
Cap Rate
2.93%
Monthly Cash Flow
-$2,808/mo
Estimated Rent
$5,545/mo
Cash-on-Cash
-11.81%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,545 |
| Mortgage | −$5,979 |
| Property Tax | −$790 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,082 |
| Vacancy (5%) | −$277 |
| Cash Flow | -$2,808/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$66,540 |
| Vacancy (5%) | −$3,327 |
| Property Tax | −$9,482 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,989 |
| Annual NOI | $38,042 |
| Cap Rate | 2.93% |
Cash Required to Close
| Down Payment (20%) | $259,777.6 |
| Ontario Land Transfer Tax | $22,453 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,230.6 |
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.