313- 53 Woodbridge Avenue, Vaughan
Vaughan
$1,488,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REAL ESTATE ADVISORS INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,600/mo
Estimated from market price-to-rent ratios
Remarks
Luxury Living at Piazza Woodbridge in Market Lane. Experience refined living in this exquisitely renovated,move-in ready residence in the prestigious & Simply the Best-Built Condo in Market Lane! Designed withimpeccable taste and high-end finishes throughout, this spacious condo offers 3 full bedrooms and 2luxurious bathrooms, providing the perfect blend of comfort and sophistication. The open, airy layout isideal for entertaining family and guests, while the prime Market Lane location places fine dining, boutiqueshopping, and essential amenities just steps from your door. Perfect for those looking to downsize withoutcompromising on elegance, space, or lifestyle
MississaugaInvestor.ca
313- 53 Woodbridge Avenue
Condo Apartment · 3bd/2ba · ~1,700 sqft
$1,488,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.73%
Monthly Cash Flow
-$5,949/mo
Estimated Rent
$3,600/mo
Cash-on-Cash
-21.84%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,600 |
| Mortgage | −$6,849 |
| Property Tax | −$905 |
| Insurance | −$225 |
| Condo Fee | −$1,390 |
| Vacancy (5%) | −$180 |
| Cash Flow | -$5,949/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$43,200 |
| Vacancy (5%) | −$2,160 |
| Property Tax | −$10,862 |
| Insurance | −$2,700 |
| Condo Fee | −$16,680 |
| Annual NOI | $10,798 |
| Cap Rate | 0.73% |
Cash Required to Close
| Down Payment (20%) | $297,600 |
| Ontario Land Transfer Tax | $26,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $326,835 |
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.