3602 Dunrankin Drive, Mississauga
Malton · Investor guide
$899,000
Estimated Value
$906,000
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 INTERNATIONAL REALTY FIRM, INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
3
Days on Market
21
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Based on Malton neighbourhood rental data · Verify suite legality with the City of Mississauga
Remarks
This spacious, well-maintained detached backsplit offers a separate basement apartment in the heart of central Malton. Conveniently located within walking distance to schools, the recreation centre, shopping, and public transit. Perfect for a large family or for someone looking to offset their mortgage with rental income. This bright, clean home features two kitchens, two laundry rooms, lots of parking, and a fully separate entrance to the basement. The basement unit can easily be rented for $1600. Updates include newer windows, and roof. All appliances and the gazebo are included.
MississaugaInvestor.ca
3602 Dunrankin Drive
Detached · 5bd/3ba · ~1,750 sqft
$899,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.18%
Monthly Cash Flow
-$1,756/mo
Estimated Rent
$4,195/mo
Cash-on-Cash
-10.68%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,195 |
| Mortgage | −$4,138 |
| Property Tax | −$629 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$749 |
| Vacancy (5%) | −$210 |
| Cash Flow | -$1,756/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,340 |
| Vacancy (5%) | −$2,517 |
| Property Tax | −$7,552 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,990 |
| Annual NOI | $28,581 |
| Cap Rate | 3.18% |
Cash Required to Close
| Down Payment (20%) | $179,800 |
| Ontario Land Transfer Tax | $14,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,255 |
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.