1405- 1405 MCDERMOTT Way, Milton
Milton
$835,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/MIRACLE REALTY LTD
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
10
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,150/mo
Estimated from market price-to-rent ratios
Remarks
Conveniently located close to top-rated schools, parks, walking trails, shopping, restaurants,public transit, the GO Station, and Highway 401. An excellent opportunity for families,first-time buyers, or investors looking for a turnkey home in a prime location.
MississaugaInvestor.ca
1405- 1405 MCDERMOTT Way
Att/Row/Townhouse · 4bd/3ba · ~1,300 sqft
$835,000
Cash-Flow Report · August 2, 2026
Cap Rate
2.2%
Monthly Cash Flow
-$2,315/mo
Estimated Rent
$3,150/mo
Cash-on-Cash
-15.17%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,150 |
| Mortgage | −$3,843 |
| Property Tax | −$543 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$696 |
| Vacancy (5%) | −$158 |
| Cash Flow | -$2,315/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,800 |
| Vacancy (5%) | −$1,890 |
| Property Tax | −$6,513 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,350 |
| Annual NOI | $18,347 |
| Cap Rate | 2.2% |
Cash Required to Close
| Down Payment (20%) | $167,000 |
| Ontario Land Transfer Tax | $13,175 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $183,175 |
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.