
116- 3351 Cawthra Road, Mississauga
Applewood · Investor guide
$624,900
Estimated Value
$449,000
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 RE/MAX ESCARPMENT REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
23
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Based on Applewood neighbourhood rental data for 2-bed Condo Apartment
Remarks
Welcome to Applewood Terrace Boutique Living in the Heart of Mississauga. Step into this spacious 2-bedroom, 2-bathroom suite nestled in the highly sought-after Applewood Terrace community. Spanning approximately 1100 sq ft, this unit boasts 9' coffered ceilings, elegant pot lights, and hardwood flooring, creating a warm and inviting ambiance. The chef-inspired kitchen features extended cabinetry, sleek quartz countertops with a raised breakfast bar, and convenient access to the combined pantry and in-suite laundry area. The open-concept design seamlessly connects the kitchen to the living and dining areas, perfect for entertaining guests.Retreat to the expansive primary bedroom, complete with a generous walk-in closet and a luxurious spa-like 4pc ensuite bath featuring an oversized tub and a divine glass-enclosed shower. The second bedroom is offering privacy - perfect for guests, kids, or a home office setup. A nearby 3-piece bathroom completes this ideal layout. Additional highlights include California-style shutters, crown moulding, a gas fireplace, and a walk-out terrace. The unit also comes with one underground parking spot and a dedicated locker for extra storage. Prime location & amenities situated in the vibrant Applewood neighbourhood, residents enjoy proximity to top-rated schools, Trillium Health Partners - Mississauga Hospital, and a variety of shopping and dining options. Commuters will appreciate easy access to major highways (403, 401, 410, 407, QEW), the GO station, and public transit routes. Experience boutique condo living at its finest in this well-managed, low-rise building. Don't miss the opportunity to make this exceptional property your new home!
MississaugaInvestor.ca
116- 3351 Cawthra Road
Condo Apartment · 2bd/2ba · ~1,100 sqft
$624,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.07%
Monthly Cash Flow
-$1,796/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-15.74%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$2,876 |
| Property Tax | −$437 |
| Insurance | −$225 |
| Condo Fee | −$680 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$1,796/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$5,249 |
| Insurance | −$2,700 |
| Condo Fee | −$8,160 |
| Annual NOI | $12,961 |
| Cap Rate | 2.07% |
Cash Required to Close
| Down Payment (20%) | $124,980 |
| Ontario Land Transfer Tax | $8,973 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $136,953 |
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.