12 Dandara Gate, Vaughan
Vaughan
$835,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX HALLMARK REALTY LTD.
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
$3,000/mo
Estimated from market price-to-rent ratios
Remarks
Stunning, newly built 3-bed, 3-bath townhome on the Toronto-Vaughan border, offering luxury parkside living along the Humber River. This meticulously maintained, sun-drenched home features a seamless open-concept layout and high-end finishes throughout. The gourmet kitchen boasts sleek granite countertops and premium stainless steel appliances, opening directly to a spacious balcony perfect for entertaining. Retreat to the primary suite, complete with a private 4-piece ensuite, large closet, and a second private balcony. Unbeatable convenience meets turnkey luxury with TTC and YRT transit right at your doorstep, and immediate access to Highways 400 and 407.
MississaugaInvestor.ca
12 Dandara Gate
Att/Row/Townhouse · 3bd/3ba · ~1,300 sqft
$835,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.04%
Monthly Cash Flow
-$2,422/mo
Estimated Rent
$3,000/mo
Cash-on-Cash
-15.87%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,000 |
| Mortgage | −$3,843 |
| Property Tax | −$508 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$696 |
| Vacancy (5%) | −$150 |
| Cash Flow | -$2,422/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,000 |
| Vacancy (5%) | −$1,800 |
| Property Tax | −$6,096 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,350 |
| Annual NOI | $17,054 |
| Cap Rate | 2.04% |
Cash Required to Close
| Down Payment (20%) | $167,000 |
| Ontario Land Transfer Tax | $13,175 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $183,175 |
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.