921- 18 Uptown Drive, Markham
Markham
$499,000
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 ABOUTOWNE REALTY CORP.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,200/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to the prestigious Riverwalk Condos in desirable Unionville! This exceptional 1+1 bedroom suite features one of the most functional layouts in the building, filled with abundant natural light and framed by serene, unobstructed views of the Rouge River Valley.The open-concept living and dining area flows seamlessly into a modern chef's kitchen, appointed with premium quartz countertops, a stylish backsplash, and stainless steel appliances. The versatile enclosed den features a door, making it an ideal private home office, nursery, or guest room.Step out onto your private balcony to take in the breathtaking nature views.Unbeatable lifestyle location: walk to Whole Foods, Shoppers Drug Mart, Cineplex, banks, and trendy dining along Highway 7. Minutes to Markham Town Square, First Markham Place, Unionville GO, Viva transit, and Hwys 404 & 407. Includes 24-hr concierge, indoor pool, fitness center, and visitor parking!
MississaugaInvestor.ca
921- 18 Uptown Drive
Condo Apartment · 2bd/1ba · ~650 sqft
$499,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.57%
Monthly Cash Flow
-$1,228/mo
Estimated Rent
$2,200/mo
Cash-on-Cash
-13.49%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,200 |
| Mortgage | −$2,297 |
| Property Tax | −$283 |
| Insurance | −$225 |
| Condo Fee | −$513 |
| Vacancy (5%) | −$110 |
| Cash Flow | -$1,228/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$26,400 |
| Vacancy (5%) | −$1,320 |
| Property Tax | −$3,393 |
| Insurance | −$2,700 |
| Condo Fee | −$6,156 |
| Annual NOI | $12,831 |
| Cap Rate | 2.57% |
Cash Required to Close
| Down Payment (20%) | $99,800 |
| Ontario Land Transfer Tax | $6,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $109,255 |
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.