37 Landsdown Crescent, Markham
Markham
$1,090,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 LEADING EDGE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$4,100/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 37 Landsdown Cres! Beautifully renovated and sun-filled 4+2 bed and 4 bath home nestled on a quiet, family-friendly street. This impressive residence features a fully finished basement complete with a spacious family room, two additional bedrooms, and a 3-piece bathroom, offering exceptional versatility for extended family or guests. The main level boasts an inviting family room with a cozy fireplace, perfect for relaxing or entertaining. The modern kitchen is equipped with stainless steel appliances and designed for both style and functionality. Enjoy the convenience of direct garage access. Upstairs, the stunning primary bedroom offers a private retreat with a luxurious 5-piece ensuite.Ideally located in a sought-after community, this home is minutes from top-ranking schools including Bur Oak Secondary School, steps to Wismer Park, and close to YRT transit, Garden Basket, shopping, dining, banks, and easy access to Highway 407 and major routes. This exceptional home perfectly blends comfort, style, and location-an ideal choice for families. Don't miss your opportunity to make it yours!
MississaugaInvestor.ca
37 Landsdown Crescent
Detached · 6bd/4ba · ~1,750 sqft
$1,090,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.36%
Monthly Cash Flow
-$2,873/mo
Estimated Rent
$4,100/mo
Cash-on-Cash
-14.41%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,100 |
| Mortgage | −$5,017 |
| Property Tax | −$618 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$908 |
| Vacancy (5%) | −$205 |
| Cash Flow | -$2,873/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$49,200 |
| Vacancy (5%) | −$2,460 |
| Property Tax | −$7,412 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,900 |
| Annual NOI | $25,728 |
| Cap Rate | 2.36% |
Cash Required to Close
| Down Payment (20%) | $218,000 |
| Ontario Land Transfer Tax | $18,275 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $239,275 |
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.