145 Renaissance Court, Vaughan
Vaughan
$4,449,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by AIMHOME REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
6
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Prestigious * Renaissance Court * In Prime ' Thornhill ' Community! Spectacular 107 FEET X 228 FEET South Backing Custom-Built Home On Picturesque Half Acre Treed Lot With Circular Driveway and Walk-Up Basement, 7500+ sq ft Living Space including 5155 sq ft on 1st and 2nd oor per MPAC report. Nestled In One Of Thornhill's Most Exclusive Enclaves.Separate Entrance to the Basement. Completely Transformed With Exquisite Renovations, It Features A Stunning And Dramatic Floating Staircase with Expansive Windows That Floods The Second Level With Natural Light. The Chef's Gourmet Kitchen Includes Stainless Steel KitchenAid Appliances, A Butler's Pantry, And A Built-In Panasonic Microwave. Master Bedroom includes Two Custom Dressing Rooms. One of them can be easily converted to a Fifth Bedroom. Additional Features Include Beautiful Sauna Room, An In-ground Sprinkler System, Central Vacuum, And Comprehensive Window Coverings And Lighting Fixtures. Hardwood oors/Pot Lights throughout the whole house. Beautiful view through all seasons. Mins to Highway, Shopping, Restaurant, Thearter , Schools and Public Transit etc.
MississaugaInvestor.ca
145 Renaissance Court
Detached · 5bd/6ba · ~5,000 sqft
$4,449,800
Cash-Flow Report · August 3, 2026
Cap Rate
0.68%
Monthly Cash Flow
-$17,959/mo
Estimated Rent
$9,645/mo
Cash-on-Cash
-21.75%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$9,645 |
| Mortgage | −$20,482 |
| Property Tax | −$2,707 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$3,708 |
| Vacancy (5%) | −$482 |
| Cash Flow | -$17,959/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$115,740 |
| Vacancy (5%) | −$5,787 |
| Property Tax | −$32,484 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$44,498 |
| Annual NOI | $30,271 |
| Cap Rate | 0.68% |
Cash Required to Close
| Down Payment (20%) | $889,960 |
| Ontario Land Transfer Tax | $97,720 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $990,680 |
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.