46 Stratford Drive, Caledon
Caledon
$1,874,990
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
Detached
Bedrooms
5
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,650/mo
Estimated from market price-to-rent ratios
Remarks
Brand New Never Lived Luxury 5 Bedroom Home 3700 Sqft Of Living Space, Full Bathroom On Main Floor, Library On Main Floor, Beautiful Stone, & Brick Exterior, Double Door Entry, Hardwood Floor Main Floor , Smooth Ceilings Main, Large Family Room With Fireplace, 9 ft Ceiling Basement, 200 AMP Electrical Panel, Second Floor Laundry, Large Eat-In Kitchen With Breakfast Area, With Huge Centre Island W/O to Deck from Breakfast Area, Large Master Bedroom His & Her W/I Closets/ All Good Size Bedrooms With Jack/Jill Washrooms, Large Bedroom Windows With Natural Lights.
MississaugaInvestor.ca
46 Stratford Drive
Detached · 5bd/4ba · ~4,250 sqft
$1,874,990
Cash-Flow Report · July 31, 2026
Cap Rate
0.76%
Monthly Cash Flow
-$7,438/mo
Estimated Rent
$4,650/mo
Cash-on-Cash
-21.67%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,650 |
| Mortgage | −$8,630 |
| Property Tax | −$1,438 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,562 |
| Vacancy (5%) | −$233 |
| Cash Flow | -$7,438/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,800 |
| Vacancy (5%) | −$2,790 |
| Property Tax | −$17,250 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$18,750 |
| Annual NOI | $14,310 |
| Cap Rate | 0.76% |
Cash Required to Close
| Down Payment (20%) | $374,998 |
| Ontario Land Transfer Tax | $33,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $411,973 |
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.