
1049 Kennedy Circle, Milton
Milton
$749,900
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 COMMUNITY REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,700/mo
Estimated from market price-to-rent ratios
Remarks
Sold Under POWER OF SALE. "Sold" As Is, Where Is. Grab This Amazing Opportunity! Welcome to this BEAUTIFULLY RENOVATED 3 Bedroom, 4 Bathroom Townhouse Located in the Desirable Town of Milton. Updated Flooring, Paint, Interior Door Handles and MANY MORE UPGRADES with a FINISHED BASEMENT! Featuring a Bright and Functional Open Concept Layout, This Home is Perfectly Designed For Comfortable Everyday Living. The Updated Kitchen Offers Ample Cabinetry And Workspace, Making Meal Prep And Hosting A Breeze. Main Floor Laundry With Built-In Shelving, and Garage With Custom Shelving Provides Everyday Organization And Additional Storage. Upstairs, You'll Find Three Generously Sized Bedrooms, Providing Plenty Of Room For The Whole Family. The Beautifully Finished Basement Showcases Updated Luxury Vinyl Plank Flooring, Creating A Stylish And Inviting Recreation Space. Throughout The Entire Home, All Light Fixtures, Switches, and Receptacles, Have Been Updated, Offering A Clean, Modern Feel. All Top Notch Finishes, Open, Bright And Spacious. Outside, Enjoy A Beautifully Landscaped Setting Featuring An Interlocking Driveway, A Charming Flower Bed With Retaining Wall, and a Spacious Legal 15' X 8' Deck - Ideal For Backyard Relaxing Or Entertaining. Located A Stone's Throw Away From Top Rated Schools Hawthorne Village Public School And Craig Kielburger Secondary School. Parks, Shopping, And Transit. This Home Is A Fantastic Opportunity For First-Time Buyers Or Young Families. HUGE DECK AND BACKYARD!! Amazing Layout and Functionality for any Family. DON'T MISS OUT ON THE OPPORTUNITY TO MAKE THIS GEM YOUR HOME!
MississaugaInvestor.ca
1049 Kennedy Circle
Att/Row/Townhouse · 3bd/4ba · ~1,300 sqft
$749,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.96%
Monthly Cash Flow
-$2,224/mo
Estimated Rent
$2,700/mo
Cash-on-Cash
-16.23%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,700 |
| Mortgage | −$3,452 |
| Property Tax | −$487 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$625 |
| Vacancy (5%) | −$135 |
| Cash Flow | -$2,224/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$32,400 |
| Vacancy (5%) | −$1,620 |
| Property Tax | −$5,849 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,499 |
| Annual NOI | $14,732 |
| Cap Rate | 1.96% |
Cash Required to Close
| Down Payment (20%) | $149,980 |
| Ontario Land Transfer Tax | $11,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $164,453 |
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.