242 Factor Street, Vaughan
Vaughan
$1,499,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE TERREQUITY REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
5
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,500/mo
Estimated from market price-to-rent ratios
Remarks
Absolutely stunning executive home situated in one of Vaughan's most prestigious communities-New Kleinburg! Built to impress, this 5 bed, 5 bath floor plan features a spacious open-concept design with coffered ceilings in the living and dining area . Pot lights throughout. Gas hookup in kitchen for Stove . Walkout basement. Enjoy premium contemporary selections and immaculate curb appeal surrounded by detached luxury estates. Nestled in a prime, highly walkable neighborhood, the property offers unparalleled convenience with an upcoming retail plaza (Longo's, LCBO, Starbucks and all major Banks) and tranquil neighborhood parks just moments away. Experience elite area influences including the historic Kleinburg Village, McMichael Art Collection, top-tier schools, and nearby conservation trails. Commuter's dream location with effortless access to Hwy's 427/27/400. Move in and elevate your lifestyle!
MississaugaInvestor.ca
242 Factor Street
Detached · 5bd/5ba · ~3,250 sqft
$1,499,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.51%
Monthly Cash Flow
-$5,017/mo
Estimated Rent
$4,500/mo
Cash-on-Cash
-18.27%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,500 |
| Mortgage | −$6,904 |
| Property Tax | −$913 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,250 |
| Vacancy (5%) | −$225 |
| Cash Flow | -$5,017/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$54,000 |
| Vacancy (5%) | −$2,700 |
| Property Tax | −$10,950 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$15,000 |
| Annual NOI | $22,650 |
| Cap Rate | 1.51% |
Cash Required to Close
| Down Payment (20%) | $299,999.8 |
| Ontario Land Transfer Tax | $26,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $329,474.8 |
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.