907- 3025 Queen Frederica Drive, Mississauga
Applewood · Investor guide
$545,000
Estimated Value
$497,000
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 CENTURY 21 PROPERTY ZONE REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
18
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,100/mo
Based on Applewood neighbourhood rental data for 3-bed Condo Apartment
Remarks
Welcome to this bright and spacious 3-bedroom, 2-bathroom condo in the highly desirable Applewood community, offering nearly 1,200 sq. ft. of comfortable living space. The open-concept living and dining area is filled with natural light and walks out to a large private balcony. The well-appointed kitchen features stainless steel appliances and ample cabinetry, while three generously sized bedrooms provide plenty of space for families, professionals, those working from home or investors with monthly rental of $3,150.This condo unit is freshly painted, enjoy the convenience of ensuite laundry, an ensuite storage room, and one owned parking space. Ideally located close to shopping, restaurants, schools, parks, and public transit, with direct access to UTM and Dixie GO Station. Residents also enjoy exceptional building amenities, including an indoor swimming pool, sauna, exercise room, and tennis courts.
MississaugaInvestor.ca
907- 3025 Queen Frederica Drive
Condo Apartment · 3bd/2ba · ~1,100 sqft
$545,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.75%
Monthly Cash Flow
-$805/mo
Estimated Rent
$3,100/mo
Cash-on-Cash
-8.09%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,100 |
| Mortgage | −$2,509 |
| Property Tax | −$382 |
| Insurance | −$225 |
| Condo Fee | −$634 |
| Vacancy (5%) | −$155 |
| Cash Flow | -$805/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,200 |
| Vacancy (5%) | −$1,860 |
| Property Tax | −$4,578 |
| Insurance | −$2,700 |
| Condo Fee | −$7,608 |
| Annual NOI | $20,454 |
| Cap Rate | 3.75% |
Cash Required to Close
| Down Payment (20%) | $109,000 |
| Ontario Land Transfer Tax | $7,375 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $119,375 |
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.