384 Kennedy Street, Aurora
Aurora
$2,399,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX HALLMARK REALTY LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
5
Days on Market
1
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
Client RemarksWelcome to 384 Kennedy Street West! This extraordinary custom Estate home is nestled in the prestigious Aurora Highlands neighborhood, offering privacy and exclusivity Situated on an Oversized Lot, this luxurious residence With a total of 5 bedrooms, Three of the bedrooms are serviced by a 4 pc semi Ensuite, while the 4th bedroom offers their own 4 pc Ensuite. The master suite is a true sanctuary, own spa-like en-suite 6 pc bathroom and a walk-in closet. The gourmet kitchen is a chef's dream come true, featuring multiple skylights. The Finished Walk-out with Separate entrance Basement with an additional room with a 4 pc Ensuite, as well as an exercise room. The kitchen in the basement is equipped with a center island and stainless steel appliances. This Immaculate custom Estate home truly offers a one-of-a-kind living experience, From its impeccable design and thoughtful layout to its unbeatable location and amenities. Schedule a tour today, as this property won't be available.
MississaugaInvestor.ca
384 Kennedy Street
Detached · 6bd/5ba · ~4,250 sqft
$2,399,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.43%
Monthly Cash Flow
-$8,187/mo
Estimated Rent
$6,945/mo
Cash-on-Cash
-18.56%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$6,945 |
| Mortgage | −$11,042 |
| Property Tax | −$1,519 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,999 |
| Vacancy (5%) | −$347 |
| Cash Flow | -$8,187/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$83,340 |
| Vacancy (5%) | −$4,167 |
| Property Tax | −$18,232 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$23,990 |
| Annual NOI | $34,251 |
| Cap Rate | 1.43% |
Cash Required to Close
| Down Payment (20%) | $479,800 |
| Ontario Land Transfer Tax | $46,450 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $529,250 |
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.