51 Royal Valley Drive, Caledon
Caledon
$889,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 REGAL REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
1
Days on Market
32
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,350/mo
Estimated from market price-to-rent ratios
Remarks
Awesome Bungalow Sitting on Premium Corner Lot in Desirable Valleywood Community In Caledon. Beautifully Maintained Offering Approx. 1400sq Ft On Main Floor . Thoughtfully Designed Layout Featuring Separate Living Room with Bay Window, Formal Dining Room and Spacious Sun Filled Family Room w/ Cathedral Ceiling, Fireplace, Hardwood Floors, Overlooking Backyard. Bright Kitchen With S/S Appliances (All Replaced In 2023), Breakfast Area and Walkout to Huge Fenced Yard With Double Gate . Convenient Main Floor Laundry. Huge Partially Finished Basement With Two Bedroom's Offers Great Opportunity to Build Separate Apartment . Furnace & A/C Replaced 2017, Close to 410 and Hwy 10 And All Amenities.
MississaugaInvestor.ca
51 Royal Valley Drive
Detached · 4bd/1ba · ~1,300 sqft
$889,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.07%
Monthly Cash Flow
-$2,563/mo
Estimated Rent
$3,350/mo
Cash-on-Cash
-15.75%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,350 |
| Mortgage | −$4,096 |
| Property Tax | −$682 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$742 |
| Vacancy (5%) | −$168 |
| Cash Flow | -$2,563/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,200 |
| Vacancy (5%) | −$2,010 |
| Property Tax | −$8,187 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,899 |
| Annual NOI | $18,404 |
| Cap Rate | 2.07% |
Cash Required to Close
| Down Payment (20%) | $177,980 |
| Ontario Land Transfer Tax | $14,273 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $195,253 |
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.