
110 Foxfield Crescent, Vaughan
Vaughan
$788,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by FOREST HILL REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,950/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully upgraded townhouse in the highly desirable Dufferin Hill community. This two-storey home offers 3 spacious bedrooms and 4 bathrooms, thoughtfully updated throughout.The modern kitchen has been fully renovated, featuring new cabinetry, a central island, upgraded countertops, and a sleek range hood, complemented by pot lights and fresh paint across the home. The open-concept layout provides a functional and inviting flow, with generous living, family, and dining areas-perfect for both everyday living and entertaining.The primary bedroom retreat boasts a large walk-in closet and a newly renovated, luxurious 4-piece ensuite. The finished basement adds valuable living space and includes a contemporary 3-piece bathroom, with convenient access from the garage.Step outside to a fully landscaped backyard offering a private, serene setting with mature trees and no rear neighbours.Located in an exceptional community, you're within walking distance to public transit, plazas, the North Thornhill Community Centre, top-rated schools, and parks. Just a 7-minute drive to Rutherford GO Station for easy commuting.
MississaugaInvestor.ca
110 Foxfield Crescent
Att/Row/Townhouse · 3bd/4ba · ~1,300 sqft
$788,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.2%
Monthly Cash Flow
-$2,186/mo
Estimated Rent
$2,950/mo
Cash-on-Cash
-15.18%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,950 |
| Mortgage | −$3,627 |
| Property Tax | −$479 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$657 |
| Vacancy (5%) | −$148 |
| Cash Flow | -$2,186/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$35,400 |
| Vacancy (5%) | −$1,770 |
| Property Tax | −$5,752 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,880 |
| Annual NOI | $17,298 |
| Cap Rate | 2.2% |
Cash Required to Close
| Down Payment (20%) | $157,600 |
| Ontario Land Transfer Tax | $12,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $172,835 |
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.