55 Jackson Eli Way, Markham
Markham
$999,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/FUTURE REALTY INC.
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
$3,200/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To This Beautifully Maintained, Sun-Filled Home Situated In The Sought-After Markham And Steeles Community. This Charming Residence Offers An Open-Concept Living& Dining, Separate Family Room With 9 Ft Ceilings On The Main Floor And Features Elegant Hardwood Flooring In The Living, Dining, Family Rm and all the bedrooms, Hall way Areas & Hardwood Staircase. Enjoy Cooking In The Modern Kitchen, Complete With Stainless Steel Appliances. The Spacious Primary Bedroom Features A Luxurious 4-Piece Ensuite Bathroom. Making This Home Move-In Ready. Perfectly Located Close To Schools, Parks, Shopping, And Transit - This Is A Rare Opportunity You Don't Want To Miss!
MississaugaInvestor.ca
55 Jackson Eli Way
Att/Row/Townhouse · 3bd/3ba · ~1,750 sqft
$999,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.7%
Monthly Cash Flow
-$3,182/mo
Estimated Rent
$3,200/mo
Cash-on-Cash
-17.42%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,200 |
| Mortgage | −$4,598 |
| Property Tax | −$566 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$160 |
| Cash Flow | -$3,182/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,400 |
| Vacancy (5%) | −$1,920 |
| Property Tax | −$6,793 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,990 |
| Annual NOI | $16,997 |
| Cap Rate | 1.7% |
Cash Required to Close
| Down Payment (20%) | $199,800 |
| Ontario Land Transfer Tax | $16,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,255 |
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.