615- 30 Clegg Road, Markham
Markham
$588,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by GOLDEN TEAM REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
1
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
Absolutely Well Maintained 2+Den Unit in a Prime Markham Location! Sun-Filled Corner Unit Split Bedroom Layout For Your Tranquility. Den Can Convert To 3rd Bedroom With Balcony. 2 Side By Side Parking Spots & 1 Locker. Fresh Painting. Open Concept Modern Kitchen With Granite Counter Top & Center Island Breakfast Bar. Top Ranking School Unionville High. Enjoy a well-managed building with exceptional amenities including an indoor pool, whirlpool, sauna, fitness center, party/meeting room, 24-hour concierge, security, visitor parking, and more.... minutes to Downtown Markham, Viva Transit, GO Station, YMCA .Easy Access 404/407
MississaugaInvestor.ca
615- 30 Clegg Road
Condo Apartment · 3bd/2ba · ~1,100 sqft
$588,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.99%
Monthly Cash Flow
-$1,731/mo
Estimated Rent
$2,650/mo
Cash-on-Cash
-16.12%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,650 |
| Mortgage | −$2,706 |
| Property Tax | −$333 |
| Insurance | −$225 |
| Condo Fee | −$984 |
| Vacancy (5%) | −$133 |
| Cash Flow | -$1,731/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,800 |
| Vacancy (5%) | −$1,590 |
| Property Tax | −$3,998 |
| Insurance | −$2,700 |
| Condo Fee | −$11,808 |
| Annual NOI | $11,704 |
| Cap Rate | 1.99% |
Cash Required to Close
| Down Payment (20%) | $117,600 |
| Ontario Land Transfer Tax | $8,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $128,835 |
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.