1134 Tupper Drive, Milton
Milton
$848,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by MASTER`S TRUST REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
9
Price Drop
2%
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,800/mo
Estimated from market price-to-rent ratios
Remarks
Absolutely Gorgeous Freehold Townhome In One of Milton's Most Desirable Family Friendly Communities! Approx. 2,200 Sq Ft Living Space, One Of The Largest Models In The Area. Bright & Spacious Open Concept Layout With No Carpet. Newly Renovated Main Floor With Breakfast Area & Backsplash, Complete with New Kitchen Cabinets and Quartz Countertops, Large Great Room With New Floor, Crown Moulding & Walk-Out To Deck. Hardwood Staircase To Upper Level. Realy Found Spacious Master Suites With Double Door Entry Comfortably Accommodates A King-size Bed, 4-Pc Ensuite With A Window & Large W/I Closet. 2nd Level Den/Office & 2 Additional Generous Sized Bedrooms With Large Windows and Double-Door Closets. Along With A Full-size Glass Shower In A Full Bathroom, Newly Finished Basement Adds Great Value of Open Concept Living Spaces Tailored To Your Lifestyle, Perfect For A Good-sized Bedroom Along With Additional Entertaining Area, Complete with a Dedicated Laundry Room. $50,000+ Upgrades Just Completed!. Ample Storage Throughout. Minutes To Hwy, Milton GO, Schools, Shopping, Banks & Restaurants.
MississaugaInvestor.ca
1134 Tupper Drive
Att/Row/Townhouse · 3bd/4ba · ~1,750 sqft
$848,000
Cash-Flow Report · August 3, 2026
Cap Rate
1.67%
Monthly Cash Flow
-$2,726/mo
Estimated Rent
$2,800/mo
Cash-on-Cash
-17.58%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,800 |
| Mortgage | −$3,903 |
| Property Tax | −$551 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$707 |
| Vacancy (5%) | −$140 |
| Cash Flow | -$2,726/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,600 |
| Vacancy (5%) | −$1,680 |
| Property Tax | −$6,614 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,480 |
| Annual NOI | $14,126 |
| Cap Rate | 1.67% |
Cash Required to Close
| Down Payment (20%) | $169,600 |
| Ontario Land Transfer Tax | $13,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $186,035 |
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.