1- 4920 Rathkeale Road, Mississauga
East Credit · Investor guide
$768,000
Estimated Value
$790,000
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 CIRCLE REAL ESTATE
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
21
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,800/mo
Based on East Credit neighbourhood rental data for 4-bed Condo Townhouse
Remarks
Beautiful corner townhome in the highly desirable East Credit community offering the feel of a semi-detached home, with 1,794 sq. ft. of thoughtfully designed living space. Features 3 spacious bedrooms, 3 bathrooms, and a fully finished walk-out basement with a separate entrance-ideal for extended family or rental potential. The bright open-concept layout includes a modern kitchen with quartz countertops, stainless steel appliances, and recent updates throughout. Enjoy a private fenced backyard, attached garage, low maintenance fees, and an unbeatable location close to Square One, Highway 403, Erindale GO Station, top-rated schools, parks, and everyday amenities
MississaugaInvestor.ca
1- 4920 Rathkeale Road
Condo Townhouse · 4bd/3ba · ~1,300 sqft
$768,000
Cash-Flow Report · July 31, 2026
Cap Rate
4%
Monthly Cash Flow
-$974/mo
Estimated Rent
$3,800/mo
Cash-on-Cash
-6.94%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,800 |
| Mortgage | −$3,535 |
| Property Tax | −$538 |
| Insurance | −$225 |
| Condo Fee | −$286 |
| Vacancy (5%) | −$190 |
| Cash Flow | -$974/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$45,600 |
| Vacancy (5%) | −$2,280 |
| Property Tax | −$6,451 |
| Insurance | −$2,700 |
| Condo Fee | −$3,432 |
| Annual NOI | $30,737 |
| Cap Rate | 4% |
Cash Required to Close
| Down Payment (20%) | $153,600 |
| Ontario Land Transfer Tax | $11,835 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $168,435 |
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.