24 Archbury Circle, Caledon
Caledon
$799,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by REALTY EXECUTIVES PRIORITY ONE LIMITED
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
4
Days on Market
92
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,750/mo
Estimated from market price-to-rent ratios
Remarks
5 Reasons Why You Will Love This Semi - Detached 2 Storey: 1) Spacious Primary Bedroom Featuring A Large Window That Fills The Room With Natural Light, 3 Piece Ensuite & A Double Closet For Plenty Of Storage 2) Main Floor Features A Living Room, Kitchen Connected To Breakfast Area & A Walk Out To Back Yard 3) Enjoy The Privacy Of A Quiet Court, A One Car Garage & A Driveway That Fits Three Vehicles 4) Great Opportunity For First Time Home Buyers, Investors & Those Looking To Downsize 5) Location Is Close To Shopping, Schools, Parks & Highways!
MississaugaInvestor.ca
24 Archbury Circle
Semi-Detached · 3bd/4ba · ~1,750 sqft
$799,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.67%
Monthly Cash Flow
-$2,570/mo
Estimated Rent
$2,750/mo
Cash-on-Cash
-17.6%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,750 |
| Mortgage | −$3,678 |
| Property Tax | −$613 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$666 |
| Vacancy (5%) | −$138 |
| Cash Flow | -$2,570/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,000 |
| Vacancy (5%) | −$1,650 |
| Property Tax | −$7,351 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,990 |
| Annual NOI | $13,309 |
| Cap Rate | 1.67% |
Cash Required to Close
| Down Payment (20%) | $159,800 |
| Ontario Land Transfer Tax | $12,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,255 |
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.