
7 Gilbert Drive, Aurora
Aurora
$2,999,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX REALTRON REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
5
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$5,950/mo
Estimated from market price-to-rent ratios
Remarks
Nestled on a spectacular 2.26-acre estate lot, this exceptional custom-built Bungaloft offers over 6,000 sq. ft. of elegant living space, perfectly designed for luxurious family living and grand entertaining. Soaring cathedral ceilings and an open-concept layout create a bright, airy atmosphere throughout. The gourmet chef's kitchen features premium Sub-Zero and Thermador appliances, including a 6-burner gas stove, and overlooks the spacious principal rooms.The impressive two-storey family room, four fireplaces, extensive crown moulding, hardwood floors, pot lights, and solid oak staircase showcase the home's exceptional craftsmanship. A richly appointed wood-panelled library provides the perfect home office or private retreat. Enjoy breathtaking south-facing views of the surrounding forest and natural landscape.Step outside to a custom two-level deck with a built-in BBQ, ideal for entertaining while immersed in the tranquility of nature. The professionally finished walk-out basement offers outstanding additional living space, including two spacious bedrooms, each with its own ensuite bath-perfect for guests, extended family, or multi-generational living. A rare estate offering that seamlessly blends luxury, privacy, and timeless design. Paradise found.
MississaugaInvestor.ca
7 Gilbert Drive
Detached · 5bd/5ba · ~4,250 sqft
$2,999,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.41%
Monthly Cash Flow
-$12,775/mo
Estimated Rent
$5,950/mo
Cash-on-Cash
-23.08%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,950 |
| Mortgage | −$13,804 |
| Property Tax | −$1,899 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,499 |
| Vacancy (5%) | −$298 |
| Cash Flow | -$12,775/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$71,400 |
| Vacancy (5%) | −$3,570 |
| Property Tax | −$22,792 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$29,990 |
| Annual NOI | $12,348 |
| Cap Rate | 0.41% |
Cash Required to Close
| Down Payment (20%) | $599,800 |
| Ontario Land Transfer Tax | $61,450 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $664,250 |
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.