512 Hawthorne Crescent, Milton
Milton
$1,299,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX TWIN CITY REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
15
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$4,000/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to 512 Hawthorne Crescent, a beautifully renovated home that has been transformed from top to bottom, offering exceptional style, comfort, and versatility. Step inside to discover bright, inviting living spaces showcasing quality craftsmanship and contemporary finishes throughout. Every detail has been thoughtfully updated, creating a truly move-in-ready home designed for modern living. The upper level features four spacious bedrooms and 2.5 beautifully updated bathrooms, providing ample space and comfort for the whole family. The fully finished basement adds incredible flexibility, featuring an additional bedroom, full bathroom, and a convenient kitchenette-ideal for extended family, guests, a private retreat, or in-law accommodations. Situated in a desirable, family-friendly neighbourhood close to parks, schools, shopping, and everyday amenities, this exceptional home offers the perfect combination of elegant updates, functional living space, and timeless appeal. A rare turnkey opportunity that is ready to be enjoyed from day one.
MississaugaInvestor.ca
512 Hawthorne Crescent
Detached · 5bd/4ba · ~2,250 sqft
$1,299,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.52%
Monthly Cash Flow
-$4,331/mo
Estimated Rent
$4,000/mo
Cash-on-Cash
-18.22%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,000 |
| Mortgage | −$5,979 |
| Property Tax | −$844 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,083 |
| Vacancy (5%) | −$200 |
| Cash Flow | -$4,331/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$48,000 |
| Vacancy (5%) | −$2,400 |
| Property Tax | −$10,132 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,990 |
| Annual NOI | $19,778 |
| Cap Rate | 1.52% |
Cash Required to Close
| Down Payment (20%) | $259,800 |
| Ontario Land Transfer Tax | $22,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,255 |
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.