54 Links Road, Vaughan
Vaughan
$1,288,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/ROMANO REALTY LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
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
Welcome to this warm and inviting home, where pride of ownership is evident throughout. Lovingly maintained and exceptionally well cared for, this move-in ready property offers the perfect blend of comfort, functionality, and opportunity.Freshly painted and featuring brand-new vinyl flooring in the basement, this home has been thoughtfully refreshed and is ready for its next owners to enjoy from day one. The garage is equipped with an electric vehicle charging station, while the separate side entrance provides direct access to the basement, offering added convenience and flexibility.Whether you're a young couple purchasing your first home or a growing family looking for a place to create lasting memories, this home provides a wonderful foundation to make your own. Enjoy the convenience of moving in immediately while taking your time to personalize, update, or renovate at your own pace to suit your style and needs.From its welcoming atmosphere to its thoughtful layout, this home has been lovingly cared for and is ready to welcome its next chapter. Don't miss the opportunity to own a home that has been cared for with pride and offers endless potential for the future.
MississaugaInvestor.ca
54 Links Road
Detached · 4bd/4ba · ~1,750 sqft
$1,288,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.43%
Monthly Cash Flow
-$3,317/mo
Estimated Rent
$4,940/mo
Cash-on-Cash
-14.07%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,940 |
| Mortgage | −$5,928 |
| Property Tax | −$784 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,073 |
| Vacancy (5%) | −$247 |
| Cash Flow | -$3,317/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$59,280 |
| Vacancy (5%) | −$2,964 |
| Property Tax | −$9,402 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,880 |
| Annual NOI | $31,334 |
| Cap Rate | 2.43% |
Cash Required to Close
| Down Payment (20%) | $257,600 |
| Ontario Land Transfer Tax | $22,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $282,835 |
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.