
80 Colucci Drive, Vaughan
Vaughan
$2,880,000
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 EXPERTS
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$5,300/mo
Estimated from market price-to-rent ratios
Remarks
An Exceptional Opportunity in the Prestigious Weston Downs Neighborhood! Situated on a spacious estate lot with a south-west exposure-spanning 124 feet in frontage and 130 feet indepth (0.356 acre) - this residence can be subdivided into two building lots, as it was previously fully serviced for this purpose. Nestled among mature trees, the property offers outstanding privacy. The original owners have meticulously cared for the home, which boasts refined formal living and dining spaces perfect for entertaining guests or family gatherings. These areas flow effortlessly into an open-concept kitchen and great room. A dedicated office provides a quiet spot for productivity or could easily serve as an additional main-floor bedroom. Upstairs, three large bedrooms ensure comfort and space, while the primary suite features a private haven complete with an ensuite bathroom and a luxurious sauna. Other notable features include a roomy three-car garage and a wide driveway, offering plenty of parking for both residents and visitors. The home's thoughtfully designed open layout is still highly practical, needing only some updates to unlock its full potential. You can enjoy the home just as it is, renovate according to your preferences, or transform it into something extraordinary. This property is ideal for end-users who desire a distinguished home on a large, private estate lot, in a sought-after neighborhood, as well as investors seeking promising returns-with immediate advantages and future opportunities for severance into two lots and two custom builds. Residents benefit from a safe and well-connected community, with convenient access to amenities, grocery stores, schools, and shopping centers. The location also allows easy travel throughout the Greater Toronto Area via Vaughan's Metropolitan Centre Station and close proximity to Highway 400, connecting to Highways 401, 407, and 427. Properties like this are rarely available.
MississaugaInvestor.ca
80 Colucci Drive
Detached · 3bd/3ba · ~3,250 sqft
$2,880,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.27%
Monthly Cash Flow
-$12,598/mo
Estimated Rent
$5,300/mo
Cash-on-Cash
-23.71%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,300 |
| Mortgage | −$13,256 |
| Property Tax | −$1,752 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,400 |
| Vacancy (5%) | −$265 |
| Cash Flow | -$12,598/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$63,600 |
| Vacancy (5%) | −$3,180 |
| Property Tax | −$21,024 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$28,800 |
| Annual NOI | $7,896 |
| Cap Rate | 0.27% |
Cash Required to Close
| Down Payment (20%) | $576,000 |
| Ontario Land Transfer Tax | $58,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $637,475 |
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.