9370 Kennedy Road, Markham
Markham
$799,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KW Living Realty
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,950/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this stone front 5 years new stunning 3-bdrm luxury townhouse in the prestigious Angus Glen community, located within the highly sought-after Pierre Elliott Trudeau High School and St. Augustine Catholic High Schl boundary. Thoughtfully designed with 10-ft ceiling on the main floor and 9-ft ceiling on the upper level, this elegant home offers an airy and sophisticated living experience. Rich hardwood flooring flows throughout, while the modern kitchen showcases quartz stone countertops & stainless steel appliances. The master bedroom & 3rd bedroom feature impressive cathedral ceilings, adding character & architectural charm. Enjoy outdoor living with two private balconies, perfect for relaxing or entertaining. Conveniently situated just minutes from parks, top-ranking schls, shopping plazas, public transit, and scenic walking trails, this exceptional home combines comfort, style & desirable location.
MississaugaInvestor.ca
9370 Kennedy Road
Att/Row/Townhouse · 3bd/3ba · ~1,300 sqft
$799,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.19%
Monthly Cash Flow
-$2,220/mo
Estimated Rent
$2,950/mo
Cash-on-Cash
-15.2%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,950 |
| Mortgage | −$3,678 |
| Property Tax | −$453 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$666 |
| Vacancy (5%) | −$148 |
| Cash Flow | -$2,220/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$35,400 |
| Vacancy (5%) | −$1,770 |
| Property Tax | −$5,433 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,990 |
| Annual NOI | $17,507 |
| Cap Rate | 2.19% |
Cash Required to Close
| Down Payment (20%) | $159,800 |
| Ontario Land Transfer Tax | $12,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,255 |
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.