
12170 Sixth Line Nassagaweya N/A, Milton
Milton
$1,699,900
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 Inc., Brokerage
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
16
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,850/mo
Estimated from market price-to-rent ratios
Remarks
A long maple tree-lined lane leads through a private, park-like setting with mature trees and perennial gardens to this attractive custom-built 2-storey brick and cedar siding home. The house features a centre hall plan, large living room, separate dining room, eat-in kitchen, main floor family room with wood-burning brick fireplace and sliding glass door to west facing deck, office with closet and which could be used as a 4th bedroom, 2-piece powder room off the back hall, three bedrooms on the second floor including the primary bedroom with two double closets, second bedroom with double closet and a second closet, third bedroom with double closet and a 5-piece bathroom with two sinks and large vanity offering ample storage. The basement is full and unfinished with three windows, storage and the utility room with propane gas furnace installed in the fall of 2025. The property also offers a 5 box stall barn with tack/feed room and hay loft above. There is hydro and water available to the barn. The land is gently rolling with paddocks, a hay field and wooded areas on approximately 17 acres. Conveniently located in the Greater Toronto Area (GTA) in the Township of Milton, minutes to Hwy 401, GO-Trains in Milton, Acton and Georgetown, shopping, schools, sports fields, libraries and community centres, extensive Niagara Escarpment recreation areas including the Bruce Trail, conservation hiking trails, mountain bike trails, swimming and camping, the velodrome in Milton offering a track cycling facility and more, breathtaking and challenging road cycling, downhill and cross country skiing in an area of great natural beauty.
MississaugaInvestor.ca
12170 Sixth Line Nassagaweya N/A
Detached · 3bd/2ba · ~1,750 sqft
$1,699,900
Cash-Flow Report · July 31, 2026
Cap Rate
0.64%
Monthly Cash Flow
-$6,914/mo
Estimated Rent
$3,850/mo
Cash-on-Cash
-22.22%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,850 |
| Mortgage | −$7,824 |
| Property Tax | −$1,105 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,417 |
| Vacancy (5%) | −$193 |
| Cash Flow | -$6,914/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$46,200 |
| Vacancy (5%) | −$2,310 |
| Property Tax | −$13,259 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$16,999 |
| Annual NOI | $10,932 |
| Cap Rate | 0.64% |
Cash Required to Close
| Down Payment (20%) | $339,980 |
| Ontario Land Transfer Tax | $30,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $373,453 |
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.