
67 Keatley Drive, Vaughan
Vaughan
$2,580,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ANJIA REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
7
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$5,650/mo
Estimated from market price-to-rent ratios
Remarks
Luxurious 3-Car Garage Estate Residence In Prestigious Upper Thornhill Estates. Welcome To An Exceptional Executive Home Offering Over 5,200 Square Feet Of Luxurious Living Space In One Of Vaughan's Most Sought-After Communities. Thoughtfully Designed For Modern Family Living And Elegant Entertaining. This Residence Features 5 Spacious Bedrooms, 7 Bathrooms, And A Rare Triple-Car Garage. Soaring 10-Foot Ceilings On The Main Level, 9-Foot Ceilings On The Upper Floor, Rich Hardwood Flooring, Custom Millwork, Upgraded Trim, And Expansive Windows That Fill The Home With Natural Light. 2 Main-Floor Powder Rooms Provide Added Convenience For Family And Guests. The Private Office Creates The Perfect Work-From-Home Retreat. A Chef-Inspired Gourmet Kitchen Equipped With Premium Built-In Appliances, Custom Cabinetry, Porcelain Countertops, And An Oversized Centre Island. The Sun-Filled Breakfast Area Seamlessly Extends To Deck, Creating An Ideal Setting For Outdoor Dining And Entertaining. The Upper Level Showcases 5 Generously Sized Bedrooms, Each Featuring Its Own Private Ensuite Bathroom, Offering Unparalleled Comfort, Privacy, And Convenience For Every Family Member. Dual Furnaces And Air Conditioning Systems Ensuring Year-Round Comfort And Efficiency. This Remarkable Residence Is Moments From Top-Ranked Public And Private Schools, Carrville Community Centre, Vaughan Mills, Rutherford And Maple GO Stations, Parks, Shopping, Dining, And Major Highways. An Extraordinary Opportunity To Own A Distinguished Family Home In One Of Vaughan's Premier Neighbourhoods.
MississaugaInvestor.ca
67 Keatley Drive
Detached · 5bd/7ba · ~5,000 sqft
$2,580,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.66%
Monthly Cash Flow
-$10,453/mo
Estimated Rent
$5,650/mo
Cash-on-Cash
-22.01%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,650 |
| Mortgage | −$11,875 |
| Property Tax | −$1,570 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,150 |
| Vacancy (5%) | −$283 |
| Cash Flow | -$10,453/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$67,800 |
| Vacancy (5%) | −$3,390 |
| Property Tax | −$18,834 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$25,800 |
| Annual NOI | $17,076 |
| Cap Rate | 0.66% |
Cash Required to Close
| Down Payment (20%) | $516,000 |
| Ontario Land Transfer Tax | $50,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $569,975 |
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.