193 Wigwoss Drive, Vaughan
Vaughan
$1,399,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP-ADMIRAL REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,400/mo
Estimated from market price-to-rent ratios
Remarks
don't miss this well maintained , ALMOST 3000 Sqft detached Home In Sought After Neighbourhood in super location. lots of Upgrades. Custom Mahogany Kitchen W/Under Cabinet Lighting, Granite Counters & Instant Hot Water, Main Floor Trims/Baseboards & Floors Replaced, Thermal Windows 2011, Roof 2017, Newer Carpet 2nd Fl, Newer Poured Concrete On Front Steps, Porch & Walkway. Custom Solid Mahogany Front Door, Beautiful 300Sqft Solarium Addition. Professionally Landscaped. Gorgeous Oak Spiral Staircase Open To Bsmt. close to everything. seperate Entrance To Bsmt From Garage
MississaugaInvestor.ca
193 Wigwoss Drive
Detached · 5bd/4ba · ~2,750 sqft
$1,399,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.66%
Monthly Cash Flow
-$4,501/mo
Estimated Rent
$4,400/mo
Cash-on-Cash
-17.58%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,400 |
| Mortgage | −$6,439 |
| Property Tax | −$851 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,166 |
| Vacancy (5%) | −$220 |
| Cash Flow | -$4,501/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,800 |
| Vacancy (5%) | −$2,640 |
| Property Tax | −$10,213 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,990 |
| Annual NOI | $23,257 |
| Cap Rate | 1.66% |
Cash Required to Close
| Down Payment (20%) | $279,800 |
| Ontario Land Transfer Tax | $24,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $307,255 |
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.