
2102- 9075 Jane Street, Vaughan
Vaughan
$829,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CAPITAL NORTH REALTY CORPORATION
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,500/mo
Estimated from market price-to-rent ratios
Remarks
Experience elevated living at the prestigious Park Avenue Condos, where this stunning 2 Bedroom + Den, 2 Bathroom residence offers the sophistication and ambiance of a luxury boutique hotel. Extensively upgraded with premium finishes throughout, this exceptional 1,075 sq.ft. suite has been thoughtfully designed to deliver both elegance and everyday comfort. The bright open-concept layout features designer finishes throughout. A kitchen complete with quartz countertops, upgraded cabinetry, premium stainless steel appliances, a built-in oven, and cooktop. Every detail has been carefully selected to create a refined, high-end living experience. The spacious primary bedroom offers a walk-in closet and a beautifully appointed 4-piece ensuite, while the second bedroom and separate den provide the flexibility for guests, a home office, or growing families. Floor-to-ceiling windows fill unit with natural light, enhancing its warm and luxurious atmosphere. Complete with 1 underground parking space, 1 locker, and ensuite laundry, this suite also provides access to first-class amenities including concierge service, a fully equipped fitness centre, party and meeting rooms, media lounge, and recreation facilities. Perfectly situated in the heart of Vaughan, just steps to premier shopping, restaurants, transit, and major highways, this is an exceptional opportunity to enjoy upscale condominium living with timeless style and designer appeal.
MississaugaInvestor.ca
2102- 9075 Jane Street
Condo Apartment · 2bd/2ba · ~1,100 sqft
$829,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.31%
Monthly Cash Flow
-$2,912/mo
Estimated Rent
$2,500/mo
Cash-on-Cash
-19.22%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,500 |
| Mortgage | −$3,816 |
| Property Tax | −$504 |
| Insurance | −$225 |
| Condo Fee | −$742 |
| Vacancy (5%) | −$125 |
| Cash Flow | -$2,912/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,000 |
| Vacancy (5%) | −$1,500 |
| Property Tax | −$6,052 |
| Insurance | −$2,700 |
| Condo Fee | −$8,904 |
| Annual NOI | $10,844 |
| Cap Rate | 1.31% |
Cash Required to Close
| Down Payment (20%) | $165,800 |
| Ontario Land Transfer Tax | $13,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $181,855 |
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.