13- 1905 Broad Hollow Gate, Mississauga
Erin Mills · Investor guide
$869,000
Estimated Value
$777,000
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 ACCSELL REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
18
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,300/mo
Based on Erin Mills neighbourhood rental data for 4-bed Condo Townhouse
Remarks
Welcome to this spacious end-unit home offering an impressive 2,365 sq ft of functionally designed living space. Combining comfort, privacy, and functionality, this property is ideal for families and professionals alike. Enjoy the benefit of a 2-car garage and the added privacy that comes with an end-unit layout, allowing for abundant natural light throughout the home. The finished basement provides versatile additional living space-perfect for a family room, home office, gym, or guest suite.Step outside to your own private backyard terrace, an ideal setting for relaxing or entertaining. Whether hosting summer gatherings or enjoying a quiet morning coffee, this outdoor space is a standout feature.Located in a highly desirable neighborhood, this home offers convenience, community, and a lifestyle you'll love.Don't miss this fantastic opportunity to own a spacious home in a sought-after location!
MississaugaInvestor.ca
13- 1905 Broad Hollow Gate
Condo Townhouse · 4bd/4ba · ~2,375 sqft
$869,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.75%
Monthly Cash Flow
-$2,730/mo
Estimated Rent
$3,300/mo
Cash-on-Cash
-17.18%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,300 |
| Mortgage | −$4,000 |
| Property Tax | −$608 |
| Insurance | −$225 |
| Condo Fee | −$1,032 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$2,730/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,600 |
| Vacancy (5%) | −$1,980 |
| Property Tax | −$7,300 |
| Insurance | −$2,700 |
| Condo Fee | −$12,384 |
| Annual NOI | $15,236 |
| Cap Rate | 1.75% |
Cash Required to Close
| Down Payment (20%) | $173,800 |
| Ontario Land Transfer Tax | $13,855 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $190,655 |
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.