7419 Magistrate Terrace, Mississauga
Meadowvale · Investor guide
$899,900
Estimated Value
$626,000
Based on neighbourhood averages
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
Att/Row/Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
82
Price Drop
9%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,250/mo
Based on Meadowvale neighbourhood rental data for 3-bed Att/Row/Townhouse
Remarks
Amazing location! Very unique property. Free hold townhouse but feels like a semi! 1.5 car garage and big private driveway with 4 parkings. No house on one side and in the back. Modern open concept! Liv/Din Rm w/hardwood. Beautiful open-concept basement. Elegant kitchen w/ss app w/o to backyard. Granite, glass mosaic backsplash. Gorgeous 2nd floor family rm w/gas fireplace & w/o to Juliet balcony. Master suite boasts 4pc ensuite & w/i closet. 2 additional bedrooms w/3pc washroom. Artificial grass in landscaped backyard (low maintenance). Minutes to hwy 401, 407, 410 and transit.
MississaugaInvestor.ca
7419 Magistrate Terrace
Att/Row/Townhouse · 3bd/4ba · ~1,750 sqft
$899,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.98%
Monthly Cash Flow
-$2,660/mo
Estimated Rent
$3,250/mo
Cash-on-Cash
-16.17%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,250 |
| Mortgage | −$4,142 |
| Property Tax | −$630 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$750 |
| Vacancy (5%) | −$163 |
| Cash Flow | -$2,660/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,000 |
| Vacancy (5%) | −$1,950 |
| Property Tax | −$7,559 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,999 |
| Annual NOI | $17,792 |
| Cap Rate | 1.98% |
Cash Required to Close
| Down Payment (20%) | $179,980 |
| Ontario Land Transfer Tax | $14,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,453 |
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.