
147 Lady Nadia Drive, Vaughan
Vaughan
$2,888,800
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 CAPITAL REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
7
Bathrooms
6
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$5,950/mo
Estimated from market price-to-rent ratios
Remarks
Rare Ravine Estate in Prestigious Maple! Offering 6,000 sq. ft. Of total finished living space on a premium ravine lot with breathtaking park and pond views, this exceptional home combines luxury, privacy, and space in one of Maple's most sought-after family neighbourhoods. Features include soaring 21-ft ceilings in the family room, 10-ft ceilings on the main and second floors, oversized 8-ft doors, a grand circular staircase, brand-new hardwood flooring on the main level, and an oversized tandem 3-car garage. Enjoy complete privacy from the oversized deck overlooking the ravine and a pool-sized backyard surrounded by nature. The fully finished walk-out basement with 9-ft ceilings offers exceptional versatility, featuring two self-contained suites ideal for multigenerational living, extended family, live-in caregivers, guests, home offices, or potential rental income. Located within the highly sought-after St. Theresa of Lisieux Catholic High School catchment and close to parks, trails, shopping, transit, and major highways. A rare opportunity to own one of Maple's most desirable ravine properties, offering an exceptional combination of location, privacy, nature, and luxury living luxury, space, and setting.
MississaugaInvestor.ca
147 Lady Nadia Drive
Detached · 7bd/6ba · ~4,250 sqft
$2,888,800
Cash-Flow Report · July 31, 2026
Cap Rate
0.52%
Monthly Cash Flow
-$12,034/mo
Estimated Rent
$5,950/mo
Cash-on-Cash
-22.58%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,950 |
| Mortgage | −$13,297 |
| Property Tax | −$1,757 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,407 |
| Vacancy (5%) | −$298 |
| Cash Flow | -$12,034/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$71,400 |
| Vacancy (5%) | −$3,570 |
| Property Tax | −$21,088 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$28,888 |
| Annual NOI | $15,154 |
| Cap Rate | 0.52% |
Cash Required to Close
| Down Payment (20%) | $577,760 |
| Ontario Land Transfer Tax | $58,695 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $639,455 |
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.