
1 Kirkwood Crescent, Caledon
Caledon
$999,998
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 REAL ESTATE CENTRE INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,450/mo
Estimated from market price-to-rent ratios
Remarks
Absolute show stopper ,Solid House , a gem of caledon fully upgraded detached Bungalow with state of the art curb appeal sits on a 69 ft frontage and extra deep lot . Excellent Location mins away from hy 410 . Sits on corner, Enjoy Lot of natural light through out the year ! 17 ft Ceiling above foyer area for grand look , 9 ft ceiling on main level , modern light fixtures, hardwood floor , pot lights, stone accent wall , Califronia shutters , covered porch for safety, sep living and family area and a fire place .State of the art bigger size Chef delight kitchen with granite counter tops ,branded appliances and upgraded tile floor. Huge Master bedroom includes Walk in closet and 5 piece ensuite with porcelein tiles, free standing tub , modern vanity with granite finish. Other two rooms are of generous size .Laundry room for convenience on main level and a second bathroom. Backyard includes custom double tier deck glass railing , vegetable garden on the side and well kept lawn Basement is huge with one bedroom , rec room , a bathroom along with a workshop area and extra Storage Area. House comes with Double garage, 6 car parkings ,fully landscaped, concrete around the whole house, stone and brick elevation.Excellent Location near the 410 exit , close to park, schools gas station etc. Over all, its a well kept corner house looking for the right Buyer .Seeing is believing . Show with Confidence! Thanks >>> Property staging has been removed . Note: Coop Commission is 2.5 % Plus $1500 Bonus .
MississaugaInvestor.ca
1 Kirkwood Crescent
Detached · 4bd/3ba · ~1,750 sqft
$999,998
Cash-Flow Report · August 1, 2026
Cap Rate
1.74%
Monthly Cash Flow
-$3,151/mo
Estimated Rent
$3,450/mo
Cash-on-Cash
-17.23%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,450 |
| Mortgage | −$4,603 |
| Property Tax | −$767 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$173 |
| Cash Flow | -$3,151/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$41,400 |
| Vacancy (5%) | −$2,070 |
| Property Tax | −$9,200 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,000 |
| Annual NOI | $17,430 |
| Cap Rate | 1.74% |
Cash Required to Close
| Down Payment (20%) | $199,999.6 |
| Ontario Land Transfer Tax | $16,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,474.6 |
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.