24 Cayuga Avenue, Mississauga
Port Credit · Investor guide
$2,249,900
Estimated Value
$1,102,000
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
Semi-Detached
Bedrooms
3
Bathrooms
6
Days on Market
22
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,850/mo
Based on Port Credit neighbourhood rental data for 3-bed Semi-Detached
Remarks
Welcome to modern luxury & sophisticated living in the heart of Port Credit. This stunning bespoke home offers refined design, premium finishes & exceptional walkability to waterfront amenities, parks, restaurants & boutiques. With quick access to the Port Credit GO & QEW, this home offers convenience & accessibility. Main level features bespoke millwork, designer lighting & chef's kitchen with an oversized island, premium Jenn-Air appliances & a w/o to private deck. Multiple gas fireplaces add warmth & sophistication. Second level boasts showstopping custom skylight & luxurious primary retreat with spa-inspired ensuite & custom w/i closets. Easily convert the primary closet back into a 4th BR if needed. Secondary BRs offer lrg closets & private ensuites. Lower level includes a rec room with fireplace, kitchen, 3pc bath & walk-out-ideal for guests or multi-gen living. Professionally landscaped front & rear yards with heated enclosed cabana complete this exceptional Port Credit offering!
MississaugaInvestor.ca
24 Cayuga Avenue
Semi-Detached · 3bd/6ba · ~2,750 sqft
$2,249,900
Cash-Flow Report · July 31, 2026
Cap Rate
-0.52%
Monthly Cash Flow
-$11,324/mo
Estimated Rent
$2,850/mo
Cash-on-Cash
-27.41%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,850 |
| Mortgage | −$10,356 |
| Property Tax | −$1,575 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,875 |
| Vacancy (5%) | −$143 |
| Cash Flow | -$11,324/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,200 |
| Vacancy (5%) | −$1,710 |
| Property Tax | −$18,899 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$22,499 |
| Annual NOI | $-11,608 |
| Cap Rate | -0.52% |
Cash Required to Close
| Down Payment (20%) | $449,980 |
| Ontario Land Transfer Tax | $42,723 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $495,703 |
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.