265 Randall Crescent, Milton
Milton
$1,174,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE MEADOWTOWNE REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
25
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,300/mo
Estimated from market price-to-rent ratios
Remarks
Discover this beautifully updated 3-bedroom, 2.5-bath home on one of Timberlea's most coveted streets, featuring an oversized corner lot and a rare 76+ ft wide backyard with an inground pool, expansive deck space, and room to play. Short walk to parks, trails, schools, and shopping, with quick access to the 401, 407, and GO Station for effortless commuting.Inside, the heart of the home is the massive, renovated kitchen, featuring custom white cabinetry, granite counters and backsplash, stainless steel appliances, and a 36" gas cooktop-perfect for hosting. The open-concept main floor offers hand-scraped engineered hardwood, crown moulding, upgraded lighting, and large dining room & welcoming family room with a gas fireplace.Upstairs, you'll find spacious bedrooms including a generous primary retreat with walk-in closet and a spa-like ensuite with heated floors and a glass shower with body jets. The updated 4-piece main bath completes the level.Additional features include main floor laundry (convenient built-in ironing board and steam iron) with garage and side-yard access, full irrigation system, parking for 6, and a finished basement with a large rec room & office space, vinyl plank flooring, and a cold cellar.
MississaugaInvestor.ca
265 Randall Crescent
Detached · 3bd/3ba · ~1,750 sqft
$1,174,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.19%
Monthly Cash Flow
-$4,241/mo
Estimated Rent
$3,300/mo
Cash-on-Cash
-19.73%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,300 |
| Mortgage | −$5,408 |
| Property Tax | −$764 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$979 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$4,241/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,600 |
| Vacancy (5%) | −$1,980 |
| Property Tax | −$9,164 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,749 |
| Annual NOI | $14,007 |
| Cap Rate | 1.19% |
Cash Required to Close
| Down Payment (20%) | $234,980 |
| Ontario Land Transfer Tax | $19,973 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $257,953 |
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.