TH 26- Blk 6 Sunbird Way, Halton Hills
Halton Hills
$909,990
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
Att/Row/Townhouse
Bedrooms
2
Bathrooms
2
Days on Market
627
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,550/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to Juniper Gate, nestled in the heart of Georgetown. This highly sought-after design located in an exclusive 88 home adult lifestyle community by Remington Homes blends both style and practicality. The Acorn Model, End Unit, is an exquisite town bungalow offering two spacious bedrooms and two full baths. Inside, you'll find elegant stone countertops in the kitchen and primary bathroom, plus a luxurious frameless glass shower in the ensuite. Perfectly positioned just steps away from essential amenities like shopping, parks, schools, and major highways, with the Toronto Premium Outlets only minutes away. Please note, construction starting soon with an expected closing in January 2026. Don't miss your opportunity to make this dream home yours! **EXTRAS** 9Ft Main Floor, hardwood on main floor and many more !! Optional Finished Basement Available. Brand New Home, buyer to select finishes. *** Home Is Eligible For Enhanced H.S.T. Rebate If Buyer Qualifies ***
MississaugaInvestor.ca
TH 26- Blk 6 Sunbird Way
Att/Row/Townhouse · 2bd/2ba · ~900 sqft
$909,990
Cash-Flow Report · July 31, 2026
Cap Rate
1.05%
Monthly Cash Flow
-$3,395/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-20.4%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$4,189 |
| Property Tax | −$645 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$758 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$3,395/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$7,735 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,100 |
| Annual NOI | $9,535 |
| Cap Rate | 1.05% |
Cash Required to Close
| Down Payment (20%) | $181,998 |
| Ontario Land Transfer Tax | $14,675 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $199,673 |
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.