4 Adamson Street, Halton Hills
Halton Hills
$599,900
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 GOLD REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,700/mo
Estimated from market price-to-rent ratios
Remarks
Fully Detached Home In The Village Of Norval/Georgetown* Tastefully Upgraded Home, 3 Bedroom, 2 Full Washrooms, 9 FEET ceiling on main floor, Kitchen With Ss Appliances, Quartz Counter Top, Centre Island Soft Closing Cabinets, New Fixtures & Pot Lights, Upgraded Washrooms. Spacious House With Open Concept Layout, All New Flooring. Knotted Pine High Ceilings & A Private Backyard. Quick Walk To Credit River. 2nd Spacious Family Rm/Media Area On 2nd Floor & Sun Room! 4-5 parkings on driveway, Property fronting/ entrance on both Guelph St/ Bovaird Dr & Adamson St/Winston Churchill Blvd, Prime location. can be used for home office use.
MississaugaInvestor.ca
4 Adamson Street
Detached · 3bd/2ba · ~1,750 sqft
$599,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.83%
Monthly Cash Flow
-$1,346/mo
Estimated Rent
$2,700/mo
Cash-on-Cash
-12.29%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,700 |
| Mortgage | −$2,761 |
| Property Tax | −$425 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$500 |
| Vacancy (5%) | −$135 |
| Cash Flow | -$1,346/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$32,400 |
| Vacancy (5%) | −$1,620 |
| Property Tax | −$5,099 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$5,999 |
| Annual NOI | $16,982 |
| Cap Rate | 2.83% |
Cash Required to Close
| Down Payment (20%) | $119,980 |
| Ontario Land Transfer Tax | $8,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,453 |
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.