15 Apollo Road, Markham
Markham
$1,050,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP-ADMIRAL REALTY INC.
Investment Analysis
Key Facts
Type
Link
Bedrooms
3
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Excellent Location, Well Maintained 3 Bedroom + Finished Basement With Separate Entrance Home In Highly Demand Area Of Markham. Open Concept Layout W/Hardwood Floors. Bright & Spacious. Sun Filled South Facing Kitchen. Long Driveway, No Sidewalk. Can Park 4 Cars. Pot Lights On Main Floor And Basement , Open Concept Layout. Close To H.S/ Elementary Schools , Transit, Shopping, Park & All Amenities. Newly Done Basement (2021-W/ Potential Rental Income)
MississaugaInvestor.ca
15 Apollo Road
Link · 3bd/4ba · ~1,750 sqft
$1,050,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.61%
Monthly Cash Flow
-$2,548/mo
Estimated Rent
$4,190/mo
Cash-on-Cash
-13.27%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,190 |
| Mortgage | −$4,833 |
| Property Tax | −$595 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$875 |
| Vacancy (5%) | −$210 |
| Cash Flow | -$2,548/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,280 |
| Vacancy (5%) | −$2,514 |
| Property Tax | −$7,140 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,500 |
| Annual NOI | $27,426 |
| Cap Rate | 2.61% |
Cash Required to Close
| Down Payment (20%) | $210,000 |
| Ontario Land Transfer Tax | $17,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $230,475 |
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.