
85 Calgary Gardens, Vaughan
Vaughan
$1,559,888
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 PREMIER INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,300/mo
Estimated from market price-to-rent ratios
Remarks
Rarely does an opportunity like this become available! Nestled on a quiet, secluded court in prestigious Islington Woods, this immaculate detached 4-bedroom plus den residence offers approximately 2,939 sq. ft. of thoughtfully designed living space on a premium 60' x 127' lot. Featuring a triple-car garage, expansive private driveway, generous principal rooms, three bathrooms, and an unspoiled basement ready for your personal vision, this exceptional family home combines space, quality, and an unbeatable location. Lovingly maintained by the same owners for over 35 years, this freshly painted, move-in ready home offers the perfect opportunity to enjoy today or renovate over time to create your dream residence. Renowned for its mature tree-lined streets, executive and custom homes, large lots, and exceptionally low turnover, Islington Woods remains one of Vaughan's most prestigious communities. Just a short stroll away is the renowned Boyd Conservation Area, offering nearly 1,000 acres of protected forest, scenic walking and cycling trails, the Humber River, picnic areas, and year-round outdoor recreation. Vaughan is celebrated for its outstanding lifestyle, featuring highly ranked public, Catholic, French immersion, and private schools, along with exceptional recreation including dance schools, hockey arenas, soccer fields, baseball diamonds, golf courses, tennis clubs, swimming facilities, and modern community centres. Ideally located minutes to Cortellucci Vaughan Hospital, premier shopping, fine dining, trendy cafés, boutiques, parks, walking trails, Vaughan Metropolitan Centre Subway, GO Bus Terminal, and Highways 400, 401, 407 and 427, with Pearson International Airport just a short drive away. An exceptional home in an extraordinary neighbourhood offering an unmatched family lifestyle. Opportunities like this rarely become available. Don't miss your chance-this is truly a "You Snooze, You Lose" opportunity!
MississaugaInvestor.ca
85 Calgary Gardens
Detached · 4bd/3ba · ~2,750 sqft
$1,559,888
Cash-Flow Report · August 1, 2026
Cap Rate
1.24%
Monthly Cash Flow
-$5,569/mo
Estimated Rent
$4,300/mo
Cash-on-Cash
-19.5%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,300 |
| Mortgage | −$7,180 |
| Property Tax | −$949 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,300 |
| Vacancy (5%) | −$215 |
| Cash Flow | -$5,569/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$51,600 |
| Vacancy (5%) | −$2,580 |
| Property Tax | −$11,387 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$15,599 |
| Annual NOI | $19,334 |
| Cap Rate | 1.24% |
Cash Required to Close
| Down Payment (20%) | $311,977.6 |
| Ontario Land Transfer Tax | $27,673 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $342,650.6 |
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.