
3905- 430 Square One Drive, Mississauga
City Centre · Investor guide
$425,000
Estimated Value
$325,000
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 SOTHEBY'S INTERNATIONAL REALTY CANADA
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
21
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,850/mo
Based on City Centre neighbourhood rental data for 1-bed Condo Apartment
Remarks
Welcome to Avia, where modern design meets exceptional urban convenience in the heart of Mississauga City Centre. Located in the vibrant master-planned Parkside Village community, just steps to Square One Shopping Centre, Sheridan College, the Living Arts Centre, public transit, grocery stores, restaurants, cafés, parks and entertainment, with quick access to major highways. This sought-after "Crescent" studio suite is thoughtfully designed with a dedicated sleeping area to maximize both comfort and functionality. Experience spectacular 39th-floor views overlooking the city skyline with Lake Ontario on the horizon. The contemporary interior features soaring 9-foot ceilings, laminate flooring throughout, a beautifully appointed 4-piece bathroom, in-suite laundry, and a stylish kitchen with stainless steel appliances, quartz countertops and sleek cabinetry. Residents enjoy an exceptional collection of amenities, including a state-of-the-art fitness centre, yoga studio, party and meeting rooms, business centre, theatre, games room, children's play room, guest suites, and 24-hour concierge service. Experience sophisticated condominium living in one of Mississauga's most desirable urban communities.
MississaugaInvestor.ca
3905- 430 Square One Drive
Condo Apartment · 1bd/1ba · ~550 sqft
$425,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.31%
Monthly Cash Flow
-$1,138/mo
Estimated Rent
$1,850/mo
Cash-on-Cash
-14.69%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,850 |
| Mortgage | −$1,956 |
| Property Tax | −$298 |
| Insurance | −$225 |
| Condo Fee | −$416 |
| Vacancy (5%) | −$93 |
| Cash Flow | -$1,138/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,200 |
| Vacancy (5%) | −$1,110 |
| Property Tax | −$3,570 |
| Insurance | −$2,700 |
| Condo Fee | −$4,992 |
| Annual NOI | $9,828 |
| Cap Rate | 2.31% |
Cash Required to Close
| Down Payment (20%) | $85,000 |
| Ontario Land Transfer Tax | $4,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $92,975 |
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.