35 Maple Cider Street, Caledon
Caledon
$829,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/LOCAL REAL ESTATE LTD.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
31
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,800/mo
Estimated from market price-to-rent ratios
Remarks
!! Beautiful Freehold Townhome !! Located in the highly sought after Southfields Village community, this stunning home offers a bright, open concept layout with 9Ft main floor ceilings, separate living, dining, and family room spaces-perfect for modern living. The upgraded kitchen features rich oak cabinetry, a sparkling stone backsplash, granite countertops, stainless steel appliances, a gas stove, built-in dishwasher, and OTR microwave. The home is EV charger ready, adding convenience and future proof value for electric vehicle owners. Enjoy modern 6" hand scraped engineered hardwood floors throughout, and a home wired for surround sound for an elevated entertainment experience. The partially finished basement offers additional living potential with Gas fire place. Step outside to a newly installed large patio stone area, enclosed fenced in yard creating a perfect backyard retreat for gatherings, outdoor dining, or relaxation.
MississaugaInvestor.ca
35 Maple Cider Street
Att/Row/Townhouse · 3bd/3ba · ~1,750 sqft
$829,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.6%
Monthly Cash Flow
-$2,713/mo
Estimated Rent
$2,800/mo
Cash-on-Cash
-17.88%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,800 |
| Mortgage | −$3,820 |
| Property Tax | −$636 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$692 |
| Vacancy (5%) | −$140 |
| Cash Flow | -$2,713/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,600 |
| Vacancy (5%) | −$1,680 |
| Property Tax | −$7,636 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,300 |
| Annual NOI | $13,284 |
| Cap Rate | 1.6% |
Cash Required to Close
| Down Payment (20%) | $165,999.8 |
| Ontario Land Transfer Tax | $13,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $182,074.8 |
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.