118 Senator Way, Caledon
Caledon
$869,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX EXPERTS
Investment Analysis
Key Facts
Type
Link
Bedrooms
3
Bathrooms
3
Days on Market
81
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,850/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this well-maintained 2-storey link home in desirable North Bolton, offering over 1,500 sq ft of above-grade living space plus approximately 800 sq ft of finished basement space. Featuring 3 spacious bedrooms, 3 bathrooms, and a large recreation area in the basement, this home is perfect for families. The main floors showcase hardwood flooring and offer a bright, open-concept living and dining space alongside a well-sized kitchen. Private double driveway with built-in garage providing ample parking. Conveniently located near parks, schools, and amenities in a family-friendly neighbourhood.
MississaugaInvestor.ca
118 Senator Way
Link · 3bd/3ba · ~1,750 sqft
$869,900
Cash-Flow Report · August 3, 2026
Cap Rate
1.5%
Monthly Cash Flow
-$2,914/mo
Estimated Rent
$2,850/mo
Cash-on-Cash
-18.32%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,850 |
| Mortgage | −$4,004 |
| Property Tax | −$667 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$725 |
| Vacancy (5%) | −$143 |
| Cash Flow | -$2,914/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,200 |
| Vacancy (5%) | −$1,710 |
| Property Tax | −$8,003 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,699 |
| Annual NOI | $13,088 |
| Cap Rate | 1.5% |
Cash Required to Close
| Down Payment (20%) | $173,980 |
| Ontario Land Transfer Tax | $13,873 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $190,853 |
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.