
17300 St. Andrews Road, Caledon
Caledon
$5,750,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by MOFFAT DUNLAP REAL ESTATE LIMITED
Investment Analysis
Key Facts
Type
Rural Residential
Bedrooms
5
Bathrooms
6
Days on Market
63
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$8,550/mo
Estimated from market price-to-rent ratios
Remarks
The Fairways, 17300 St. Andrews Road, Caledon. Perched on a hill, south of the Escarpment Side Road is a stunning 25-acre country estate with unobstructed views of the Toronto Skyline and the Paintbrush Golf Course. Ideal as a primary residence or weekend retreat. This five-bedroom, six washroom residence has 6400 sq. ft. of country luxury. The kitchen, living rooms and dining room all have easy access to the 1700 sq. ft. . wraparound outdoor deck that takes full advantage of the residence's perfectly placed location on the Escarpment.The custom kitchen has high end appliances, large centre island, a two-level pantry and spacious breakfast dining area. A separate dining room has its own fireplace and of course easy access to the wraparound deck. The lower level has two additional bedrooms with its large bar area and again easy access to the outdoor area. There is a separate apartment with full kitchen, large living room, bedroom, and 4 pc washroom ideal for extended family, or staff. The property is complemented by a nearby 1500 sq. ft. insulated utility shed that has a workshop area and ample space for multiple vehicles. There are walking trails throughout the hardwood forest and the park-like setting of this property
MississaugaInvestor.ca
17300 St. Andrews Road
Rural Residential · 5bd/6ba · ~5,000 sqft
$5,750,000
Cash-Flow Report · July 31, 2026
Cap Rate
-0.27%
Monthly Cash Flow
-$27,770/mo
Estimated Rent
$8,550/mo
Cash-on-Cash
-25.97%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$8,550 |
| Mortgage | −$26,467 |
| Property Tax | −$4,408 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$4,792 |
| Vacancy (5%) | −$428 |
| Cash Flow | -$27,770/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$102,600 |
| Vacancy (5%) | −$5,130 |
| Property Tax | −$52,900 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$57,500 |
| Annual NOI | $-15,630 |
| Cap Rate | -0.27% |
Cash Required to Close
| Down Payment (20%) | $1,150,000 |
| Ontario Land Transfer Tax | $130,225 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $1,283,225 |
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.