221 Prosser Circle, Milton
Milton
$959,900
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
Att/Row/Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,250/mo
Estimated from market price-to-rent ratios
Remarks
Rare Opportunity To Own One Of The Unique Corner Townhouse In The Heart Of Milton's Harrison Neighbourhood With Amazing Spacious 3+1 Bedrooms, 4 Baths W/ the biggest Kitchen layout and Professionally Finished Basement. The Kitchen Features Quartz Countertops, including Stainless-Steel Appliances (fridge 2026, Stove 2023) Integrated With A Breakfast area Perfect For Entertaining. Filled With An Abundance Of Natural Light, Loaded With Storage & Upgrades/Renovation & Move-In Ready. This Beauty Has Around 2400+ Sqft (With Basement) Of Functional Living Space W/Hardwood Floors Throughout & Pot-Lights in the basement. Washer & Dryer on the 2nd floor. There's Plenty Of Space For You And Your Family To Relax And Unwind After A Long Day. Walking distance to Nofrills, Banks and Rexall Plaza on Derry Rd, Milton hospital and neighbourhoods playground (you can view the from some windows upstairs). This Immaculate Home Is Beautiful Inside And Out, You'll Definitely Not Want To Miss Out!
MississaugaInvestor.ca
221 Prosser Circle
Att/Row/Townhouse · 4bd/4ba · ~1,750 sqft
$959,900
Cash-Flow Report · August 2, 2026
Cap Rate
1.8%
Monthly Cash Flow
-$2,980/mo
Estimated Rent
$3,250/mo
Cash-on-Cash
-16.98%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,250 |
| Mortgage | −$4,418 |
| Property Tax | −$624 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$800 |
| Vacancy (5%) | −$163 |
| Cash Flow | -$2,980/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,000 |
| Vacancy (5%) | −$1,950 |
| Property Tax | −$7,487 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,599 |
| Annual NOI | $17,264 |
| Cap Rate | 1.8% |
Cash Required to Close
| Down Payment (20%) | $191,980 |
| Ontario Land Transfer Tax | $15,673 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $210,653 |
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.