12 Keily Crescent, Caledon
Caledon
$1,800,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
5
Days on Market
8
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to your private country retreat! Nestled on 6.27 acres of beautifully secluded land, this stunning approx. 6,000 sq. ft. raised bungalow offers endless possibilities for large families or multi-generational living. Featuring 5 spacious bedrooms, 6 bathrooms, a separate entrance perfect for an in-law suite, a renovated chef-inspired kitchen, a bright solarium, elegant formal living and dining areas, and a cozy family room with a dramatic floor-to-ceiling stone fireplace. The luxurious primary suite includes two private ensuites and double closets. This well-maintained home has been lovingly cared for and is in immaculate condition, offering an excellent opportunity to personalize and update to your own style. Priced to reflect its incredible value, it presents outstanding potential for homeowners and investors alike.
MississaugaInvestor.ca
12 Keily Crescent
Detached · 5bd/5ba · ~4,250 sqft
$1,800,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.57%
Monthly Cash Flow
-$5,932/mo
Estimated Rent
$5,745/mo
Cash-on-Cash
-18%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,745 |
| Mortgage | −$8,285 |
| Property Tax | −$1,380 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,500 |
| Vacancy (5%) | −$287 |
| Cash Flow | -$5,932/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$68,940 |
| Vacancy (5%) | −$3,447 |
| Property Tax | −$16,560 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$18,000 |
| Annual NOI | $28,233 |
| Cap Rate | 1.57% |
Cash Required to Close
| Down Payment (20%) | $360,000 |
| Ontario Land Transfer Tax | $32,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $395,475 |
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.