323 Cochrane Terrace, Milton
Milton
$1,549,990
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KINGSWAY REAL ESTATE
Investment Analysis
Key Facts
Type
Detached
Bedrooms
7
Bathrooms
6
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,700/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
A True Blessing To Own This Home - Fantastic Layout Where Luxury Meets Sophistication In One Of The Most Sought-After Areas Of Milton ** Executive 4+3 bedrooms and 5.5 Washroom Detached House Located In High Demand Area Of Willmont with Over 4300 Sq ft of Living Area ** $$ spent on upgrades ** Ideal LAYOUT w/ Separate Living / Dining & Family Room ** Formal Living & Dining Rooms Create Inviting Spaces For Large Gatherings ** Spectacular Chef's Kitchen Featuring Built-In Stainless Steel Appliances, Custom Backsplash, Quartz Counters, Huge Pantry & Center Island **Eat-in-Kitchen Space w/ Walkout To Fully Fenced Interlocked Backyard For All Outdoor Entertainment *** Huge Family Room Boasts A Gas Fireplace ** Upstairs Host 4 Bedrooms Huge Primary w/ Sitting Area, Customized Walk-In Closets, Luxurious Ensuite Bath w/ Corner Soaker Tub, Quartz Counter top & Separate Shower ** 3 Generously Sized Bedrooms w/ Their Own Closets ** 2nd Floor Laundry ** A Professionally Finished Legal Basement with separate entrance Generate Extra Rental Income ** Plus Bonus Separate Owner Fished area in Basement with 3 pc Full Bath. This Is A Show Stopping Will Take You To A Different Level Of Living ** A Must See!!!
MississaugaInvestor.ca
323 Cochrane Terrace
Detached · 7bd/6ba · ~3,250 sqft
$1,549,990
Cash-Flow Report · August 3, 2026
Cap Rate
2.39%
Monthly Cash Flow
-$4,054/mo
Estimated Rent
$5,900/mo
Cash-on-Cash
-14.29%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,900 |
| Mortgage | −$7,134 |
| Property Tax | −$1,008 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,292 |
| Vacancy (5%) | −$295 |
| Cash Flow | -$4,054/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$70,800 |
| Vacancy (5%) | −$3,540 |
| Property Tax | −$12,090 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$15,500 |
| Annual NOI | $36,970 |
| Cap Rate | 2.39% |
Cash Required to Close
| Down Payment (20%) | $309,998 |
| Ontario Land Transfer Tax | $27,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $340,473 |
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.