41 Foresta Drive, Vaughan
Vaughan
$1,349,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
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
None Detected
Rent Estimate
$4,050/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this spacious Rosehaven 4-bedroom, 4-bath detached home offering over 3,100 sq. ft of living space - an exceptional canvas for your dream transformation. This property features hardwood floors throughout, with a functional layout giving design-forward buyers the rare chance to re-imagine every level to their exact style and specifications. The home's generous floorplan includes a large family room with a gas fireplace, formal living and dining areas, a den, and a bright eat-in kitchen. Upstairs includes four well-sized bedrooms with each having access to a bathroom. If you've been searching for the opportunity to create something truly special, this home is for you!
MississaugaInvestor.ca
41 Foresta Drive
Detached · 4bd/4ba · ~3,250 sqft
$1,349,900
Cash-Flow Report · August 1, 2026
Cap Rate
1.49%
Monthly Cash Flow
-$4,537/mo
Estimated Rent
$4,050/mo
Cash-on-Cash
-18.37%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,050 |
| Mortgage | −$6,213 |
| Property Tax | −$821 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,125 |
| Vacancy (5%) | −$203 |
| Cash Flow | -$4,537/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$48,600 |
| Vacancy (5%) | −$2,430 |
| Property Tax | −$9,854 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,499 |
| Annual NOI | $20,117 |
| Cap Rate | 1.49% |
Cash Required to Close
| Down Payment (20%) | $269,980 |
| Ontario Land Transfer Tax | $23,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $296,453 |
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.