8- 180 Dudley Avenue, Markham
Markham
$599,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REMAX YOUR COMMUNITY REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,650/mo
Estimated from market price-to-rent ratios
Remarks
Location, location, location! Situated in one of the most desirable areas, this beautiful corner unit offers approximately 1,300 sq. ft. of comfortable and warm living space. Featuring laminate flooring throughout, a brand-new kitchen with plenty of cabinets and a ceramic backsplash, good-sized bedrooms, and a large in-suite laundry room. This unit includes 1 parking space and 1 locker. Enjoy the convenience of having all utilities included, so you don't have to worry about managing multiple bills. With just one monthly payment, you can enjoy a more convenient and stress-free lifestyle while saving on additional utility costs. surrounded by schools, shopping, public transit, and all amenities, everything you need is just minutes away. A wonderful opportunity to live in a highly convenient and welcoming community.
MississaugaInvestor.ca
8- 180 Dudley Avenue
Condo Apartment · 3bd/2ba · ~1,100 sqft
$599,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.78%
Monthly Cash Flow
-$1,872/mo
Estimated Rent
$2,650/mo
Cash-on-Cash
-17.09%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,650 |
| Mortgage | −$2,762 |
| Property Tax | −$340 |
| Insurance | −$225 |
| Condo Fee | −$1,062 |
| Vacancy (5%) | −$133 |
| Cash Flow | -$1,872/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,800 |
| Vacancy (5%) | −$1,590 |
| Property Tax | −$4,080 |
| Insurance | −$2,700 |
| Condo Fee | −$12,744 |
| Annual NOI | $10,686 |
| Cap Rate | 1.78% |
Cash Required to Close
| Down Payment (20%) | $119,999.8 |
| Ontario Land Transfer Tax | $8,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,474.8 |
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.