612- 95 Trailwood Drive, Mississauga
Hurontario · Investor guide
$499,990
Estimated Value
$418,000
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 RE/MAX REALTY SPECIALISTS INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
17
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,500/mo
Based on Hurontario neighbourhood rental data for 2-bed Condo Apartment
Remarks
Move right in and fall in love! This beautifully updated 2 Bedroom end-unit condo offers the perfect blend of style, space, and convenience. Featuring a bright, open layout with oversized bedrooms, this home is designed for comfortable everyday living. The modern kitchen is finished with stainless steel appliances, enjoy the cozy living room with a fireplace that walks out to your own private outdoor space, an incredible feature that's hard to find in condo living and perfect for relaxing, entertaining or enjoying your morning coffee. Every detail has been well cared for, making this truly move-in ready. Located in the highly sought-after Hurontario community, you're just minutes from Square One, parks, shopping, transit and Highways 401, 403, 427, QEW, Hurontario LRT & Go Trainsit. Whether you're a first-time buyer, downsizer, or investor, this is a home that checks all the boxes.
MississaugaInvestor.ca
612- 95 Trailwood Drive
Condo Apartment · 2bd/2ba · ~950 sqft
$499,990
Cash-Flow Report · July 31, 2026
Cap Rate
2.61%
Monthly Cash Flow
-$1,214/mo
Estimated Rent
$2,500/mo
Cash-on-Cash
-13.31%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,500 |
| Mortgage | −$2,301 |
| Property Tax | −$350 |
| Insurance | −$225 |
| Condo Fee | −$713 |
| Vacancy (5%) | −$125 |
| Cash Flow | -$1,214/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,000 |
| Vacancy (5%) | −$1,500 |
| Property Tax | −$4,200 |
| Insurance | −$2,700 |
| Condo Fee | −$8,556 |
| Annual NOI | $13,044 |
| Cap Rate | 2.61% |
Cash Required to Close
| Down Payment (20%) | $99,998 |
| Ontario Land Transfer Tax | $6,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $109,473 |
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.