
459 Wildgrass Road, Mississauga
Cooksville · Investor guide
$979,000
Estimated Value
$673,000
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 ROYAL LEPAGE SIGNATURE REALTY
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
3
Days on Market
21
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,250/mo
Based on Cooksville neighbourhood rental data for 3-bed Semi-Detached
Remarks
Location, Location, Location! Welcome to this beautiful semi-detached home nestled between Mavis and Dundas in the highly sought-after Cooksville neighbourhood. Conveniently located just minutes from The Queensway, Highways 401 & 403 (3-5 minutes), Trillium Hospital, Square One Shopping Centre, and Cooksville GO Station. Enjoy being within walking distance to large parks, schools, grocery stores, and pharmacies-everything your family needs right at your doorstep. This home offers the perfect balance of urban convenience and tranquil suburban charm. This charming 3-bedroom home is bathed in natural light and features desirable east-west exposure. Freshly painted and enhanced with elegant light fixtures, it is truly move-in ready. The spacious and picturesque backyard provides the perfect setting for barbecues, entertaining guests, or kids' playtime. Additional highlights include a finished basement that can easily serve as a 4th bedroom, home office, recreation room, or play area, with convenient walk-out access to the garage. Recent upgrades include non-slip staircase carpeting, window coverings, Stove (2025), Bosch dishwasher, Furnace (2023), and A/C (2024), Roof (2019). This well-maintained, family-friendly home offers exceptional value and is ready for its next owner. Don't miss this opportunity-this one won't last long!
MississaugaInvestor.ca
459 Wildgrass Road
Semi-Detached · 3bd/3ba · ~1,750 sqft
$979,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.67%
Monthly Cash Flow
-$3,145/mo
Estimated Rent
$3,250/mo
Cash-on-Cash
-17.57%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,250 |
| Mortgage | −$4,506 |
| Property Tax | −$685 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$816 |
| Vacancy (5%) | −$163 |
| Cash Flow | -$3,145/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,000 |
| Vacancy (5%) | −$1,950 |
| Property Tax | −$8,224 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,790 |
| Annual NOI | $16,336 |
| Cap Rate | 1.67% |
Cash Required to Close
| Down Payment (20%) | $195,800 |
| Ontario Land Transfer Tax | $16,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $214,855 |
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.