
74 Kootenay Ridge, Vaughan
Vaughan
$2,498,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by Global Bricks Realty
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$5,550/mo
Estimated from market price-to-rent ratios
Remarks
Estate living in prestigious Ambassador Hill in Vaughan! * Beautiful 2-storey home sits on a rare premium lot of approximately half an acre, offering privacy and mature trees. * Over 5,000 sq ft of living space, this home features a total of 6 bedrooms (4+2) and 4 bathrooms, hardwood flooring, and elegant principal rooms ideal for both everyday living and entertaining. * The layout comfortably accommodates multi-generational living or extended family needs. * The chef-inspired kitchen features granite countertops, a large island, a walk-out patio door, large windows and opens to the family room with a fireplace. * An additional room on the main level is ideal for a private office or library. * The finished basement offers 2 bedrooms, a recreation space, an exercise area, and two large storage rooms. * Exterior features include an irrigation sprinkler system, a 2-car garage, a front porch with durable coating, and a driveway that accommodates up to 6 vehicles. * The backyard offers a unique multi-level layout with an upper flat section that provides additional usable outdoor space and future landscaping potential. * This outdoor space offers a great opportunity for buyers looking to personalize and design their own outdoor retreat to suit their lifestyle. * Close to Highways, Go Station, transit, grocery stores, and Vaughan Mills. * Maple Downs Golf & Country Club and Eagles Nest Golf Club are just minutes away.
MississaugaInvestor.ca
74 Kootenay Ridge
Detached · 6bd/4ba · ~3,250 sqft
$2,498,000
Cash-Flow Report · August 3, 2026
Cap Rate
0.69%
Monthly Cash Flow
-$10,053/mo
Estimated Rent
$5,550/mo
Cash-on-Cash
-21.87%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,550 |
| Mortgage | −$11,498 |
| Property Tax | −$1,520 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,082 |
| Vacancy (5%) | −$278 |
| Cash Flow | -$10,053/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$66,600 |
| Vacancy (5%) | −$3,330 |
| Property Tax | −$18,235 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$24,980 |
| Annual NOI | $17,355 |
| Cap Rate | 0.69% |
Cash Required to Close
| Down Payment (20%) | $499,600 |
| Ontario Land Transfer Tax | $48,925 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $551,525 |
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.