
99 Maple Sugar Lane, Vaughan
Vaughan
$1,199,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP-ADMIRAL REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
4
Days on Market
1
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
Tastefully Renovated & Exceptionally Located in Prime Thornhill Woods! Approximately 6-year-old tasteful modern renovation in this bright, spacious and highly functional 3-bedroom home, perfectly situated directly across from a park. The fully open-concept main floor features wide-plank modern flooring throughout, ultra-chic 24" x 24" porcelain tiles. The stylish white kitchen showcases quartz countertops, abundant cabinetry and exceptional storage, with a seamless walkout to a massive deck overlooking the sunny south-facing backyard - ideal for entertaining and outdoor living. Additional highlights include totally turnkey, self-contained walkout basement apartment is an exceptional bonus, featuring gigantic emergency-exit windows, excellent natural light, pot lights throughout, and independent heating and air conditioning. One of the nicer basement apartments in the area, it is ideal for extended family, guests, or additional living space, while offering excellent potential for rental income. Upgraded baseboards and trim, tasteful custom carpentry, modern flat-panel doors, convenient second-floor laundry with full-size washer and dryer. The sunny south-facing backyard has been beautifully enhanced with an interlock extension and patio, providing generous outdoor living space. With 4-car parking, a massive deck. Surrounded by top-rated schools, parks and amenities, with easy access to everything Thornhill has to offer. A rare opportunity to own a beautifully updated home in a truly prime Thornhill Woods location!
MississaugaInvestor.ca
99 Maple Sugar Lane
Semi-Detached · 3bd/4ba · ~1,750 sqft
$1,199,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.22%
Monthly Cash Flow
-$3,308/mo
Estimated Rent
$4,390/mo
Cash-on-Cash
-15.07%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,390 |
| Mortgage | −$5,523 |
| Property Tax | −$730 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,000 |
| Vacancy (5%) | −$220 |
| Cash Flow | -$3,308/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,680 |
| Vacancy (5%) | −$2,634 |
| Property Tax | −$8,759 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,999 |
| Annual NOI | $26,588 |
| Cap Rate | 2.22% |
Cash Required to Close
| Down Payment (20%) | $239,980 |
| Ontario Land Transfer Tax | $20,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $263,453 |
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.