32- 1050 Shawnmarr Road, Mississauga
Port Credit · Investor guide
$699,000
Estimated Value
$982,000
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 PROPERTY.CA INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
17
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,700/mo
Based on Port Credit neighbourhood rental data for 3-bed Condo Townhouse
Remarks
5 Reasons You'll Love #32 - 1050 Shawnmarr Road! 1. This well maintained 3 bedroom, 2 bathroom condo townhouse is move-in ready, giving you an easy transition to your new home! 2. Access to the underground garage from the basement, keeping you covered from the summer's heat and the cold of the winter. 3. Location! This home is just steps away from the neighbourhood's parkette, perfect for families with young children. Along with that, you are minutes away from schools for all age categories, Richard's Memorial Park, Jack Darling Memorial Park, walking trails, a dog park, Lake Ontario, just a only a 30 minute GO train ride to Toronto, and so much more! 4. Enjoy true low-maintenance living with condo fees covering water, Rogers TV & internet, building insurance, snow and garbage removal, landscaping, and maintenance of common elements. 5. This home gives you true pride of ownership! Own a home in one of Mississauga's highly desired, family-friendly neighbourhoods of Port Credit.
MississaugaInvestor.ca
32- 1050 Shawnmarr Road
Condo Townhouse · 3bd/2ba · ~1,100 sqft
$699,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.89%
Monthly Cash Flow
-$2,113/mo
Estimated Rent
$2,700/mo
Cash-on-Cash
-16.54%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,700 |
| Mortgage | −$3,217 |
| Property Tax | −$489 |
| Insurance | −$225 |
| Condo Fee | −$747 |
| Vacancy (5%) | −$135 |
| Cash Flow | -$2,113/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$32,400 |
| Vacancy (5%) | −$1,620 |
| Property Tax | −$5,872 |
| Insurance | −$2,700 |
| Condo Fee | −$8,964 |
| Annual NOI | $13,244 |
| Cap Rate | 1.89% |
Cash Required to Close
| Down Payment (20%) | $139,800 |
| Ontario Land Transfer Tax | $10,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,255 |
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.