
202- 25 Agnes Street, Mississauga
Cooksville · Investor guide
$399,877
Estimated Value
$475,000
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 EXP REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
21
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,100/mo
Based on Cooksville neighbourhood rental data for 3-bed Condo Apartment
Remarks
Bright, spacious, and thoughtfully designed, this inviting 2+1 bedroom condo offers an exceptional combination of comfort, functionality, and location. Expansive windows flood the home with natural light, creating a warm and airy atmosphere throughout. The well-planned layout features two generously sized bedrooms, including a spacious primary retreat complete with its own private 3-piece ensuite. The versatile den/sunroom provides the perfect space for a home office, reading nook, or additional sitting area.Enjoy the convenience of ensuite laundry and a dedicated parking space. Ideally situated in one of Mississauga's most connected neighbourhoods, you'll have quick access to the QEW, Highway 403, GO Transit, Bus service to downtown Toronto, and the future Hurontario LRT. Square One Shopping Centre, Trillium Health Partners Hospital, parks, schools, restaurants, cafés, and countless everyday amenities are all just minutes away. Whether you're purchasing your first home, looking to downsize without compromise, or adding to your investment portfolio, this beautifully maintained condo presents an outstanding opportunity to enjoy spacious living in an unbeatable location.
MississaugaInvestor.ca
202- 25 Agnes Street
Condo Apartment · 3bd/2ba · ~950 sqft
$399,877
Cash-Flow Report · July 31, 2026
Cap Rate
4.13%
Monthly Cash Flow
-$466/mo
Estimated Rent
$3,100/mo
Cash-on-Cash
-6.39%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,100 |
| Mortgage | −$1,841 |
| Property Tax | −$280 |
| Insurance | −$225 |
| Condo Fee | −$1,065 |
| Vacancy (5%) | −$155 |
| Cash Flow | -$466/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,200 |
| Vacancy (5%) | −$1,860 |
| Property Tax | −$3,359 |
| Insurance | −$2,700 |
| Condo Fee | −$12,780 |
| Annual NOI | $16,501 |
| Cap Rate | 4.13% |
Cash Required to Close
| Down Payment (20%) | $79,975.4 |
| Ontario Land Transfer Tax | $4,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $87,448.4 |
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.