
22 Castleview Crescent, Markham
Markham
$1,488,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ICI SOURCE REAL ASSET SERVICES INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to this beautifully maintained detached 2-storey home in the highly desirable Victoria Manor-Jennings Gate community. Offering approximately 2,000 sq. ft. above grade plus a finished basement, this spacious home combines elegant finishes with exceptional functionality. The main level features hardwood flooring, pot lights, crown moulding, a cozy gas fireplace in the family room, and a bright eat-in kitchen with a breakfast bar and walkout to the backyard. Convenient direct access to the attached double-car garage adds to the home's practicality. The upper level boasts four generously sized bedrooms, including a luxurious primary suite with a bay window, walk-in closet, and spa-inspired 5-piece ensuite. The remaining bedrooms each feature walk-in closets and either a private ensuite or semi-ensuite bath. The finished basement offers outstanding additional living space with two recreation areas, a second kitchen, and an additional bedroom-ideal for extended family, guests, or entertaining. Additional features include central air conditioning, central vacuum, water softener, and alarm system. Located close to top-rated schools, parks, shopping, public transit, and Highway 404, this exceptional home offers the perfect combination of space, comfort, and convenience. *For Additional Property Details Click The Brochure Icon Below*
MississaugaInvestor.ca
22 Castleview Crescent
Detached · 4bd/4ba · ~1,750 sqft
$1,488,800
Cash-Flow Report · July 31, 2026
Cap Rate
2.15%
Monthly Cash Flow
-$4,185/mo
Estimated Rent
$5,240/mo
Cash-on-Cash
-15.36%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,240 |
| Mortgage | −$6,853 |
| Property Tax | −$844 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,241 |
| Vacancy (5%) | −$262 |
| Cash Flow | -$4,185/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$62,880 |
| Vacancy (5%) | −$3,144 |
| Property Tax | −$10,124 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$14,888 |
| Annual NOI | $32,024 |
| Cap Rate | 2.15% |
Cash Required to Close
| Down Payment (20%) | $297,760 |
| Ontario Land Transfer Tax | $26,251 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $327,011 |
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.