1407E- 20 Gatineau Drive, Vaughan
Vaughan
$1,098,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REMAX YOUR COMMUNITY REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,800/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to D'OR Condos in the heart of Thornhill! This impeccably maintained corner suite offers 1,128 sq. ft. of thoughtfully designed living space, plus a balcony. The desirable split-bedroom floor plan features two spacious bedrooms, two full bathrooms, and the rare convenience of a walk-in closet in each bedroom. Floor-to-ceiling windows fill the suite with natural light, while high ceilings and modern window coverings create a bright, sophisticated atmosphere. The open-concept kitchen is ideal for both everyday living and entertaining, complete with stainless steel appliances, a stylish backsplash, ample cabinetry, and an oversized centre island. Two parking spaces and one locker are included. Residents enjoy an impressive collection of amenities, including an indoor pool, hot tub, sauna, steam room, fitness centre, yoga studio, theatre, library, party room, outdoor BBQ area, and dog-washing station. Ideally located near Promenade Mall, Thornhill SmartCentres, public transit, shopping, restaurants, and everyday conveniences. A spacious, beautifully cared-for home in true move-in condition!
MississaugaInvestor.ca
1407E- 20 Gatineau Drive
Condo Apartment · 2bd/2ba · ~1,100 sqft
$1,098,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.67%
Monthly Cash Flow
-$4,443/mo
Estimated Rent
$2,800/mo
Cash-on-Cash
-22.12%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,800 |
| Mortgage | −$5,054 |
| Property Tax | −$668 |
| Insurance | −$225 |
| Condo Fee | −$1,156 |
| Vacancy (5%) | −$140 |
| Cash Flow | -$4,443/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,600 |
| Vacancy (5%) | −$1,680 |
| Property Tax | −$8,015 |
| Insurance | −$2,700 |
| Condo Fee | −$13,872 |
| Annual NOI | $7,333 |
| Cap Rate | 0.67% |
Cash Required to Close
| Down Payment (20%) | $219,600 |
| Ontario Land Transfer Tax | $18,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,035 |
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.