93 Chalone Crescent, 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 INTERCITY REALTY INC.
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
$3,650/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this well-maintained3-bedroom, 3-bath home in sought-after Sonoma Heights. Offering approximately 2000 square feet of living space, this home features a freshly resurfaced driveway with parking for 4 cars, plus a double car garage and no sidewalk. Enjoy a fully fenced backyard with a cozy deck and storage shed, family room features gas fireplace, while the inviting family room features a cozy gas fireplace, perfect for relaxing or entertaining. The spacious primary bedroom offers a private ensuite with a jacuzzi tub. A removable stair lift provides added accessibility and can be removed if desired, restoring the staircase to its original condition. Alarm system included. Ideally located within walking distance to Al Palladini Community Centre, Sonoma Heights Park and Splash Pad, schools, libraries, grocery stores, medical services, and other everyday amenities. A fantastic opportunity to own a move-in-ready home in a family-friendly neighbourhood.
MississaugaInvestor.ca
93 Chalone Crescent
Detached · 3bd/3ba · ~1,750 sqft
$1,288,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.29%
Monthly Cash Flow
-$4,543/mo
Estimated Rent
$3,650/mo
Cash-on-Cash
-19.27%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,650 |
| Mortgage | −$5,928 |
| Property Tax | −$784 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,073 |
| Vacancy (5%) | −$183 |
| Cash Flow | -$4,543/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$43,800 |
| Vacancy (5%) | −$2,190 |
| Property Tax | −$9,402 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,880 |
| Annual NOI | $16,628 |
| Cap Rate | 1.29% |
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.