
53- 80 Strathaven Drive, Mississauga
Hurontario · Investor guide
$765,000
Estimated Value
$589,000
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 GOLD REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
17
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,050/mo
Based on Hurontario neighbourhood rental data for 3-bed Condo Townhouse
Remarks
"Location! Location! Location! Just steps to the LRT, this beautifully renovated and impeccably maintained townhouse feels like HOME and offers exceptional convenience and long-term value in the highly desirable Strathaven community. With approximately $138K invested in upgrades, this home has been transformed into a modern, turnkey dream property. Enjoy a fully updated kitchen and 3 upgraded washrooms, stainless steel appliances, pot lights throughout, new flooring and stairs, an owned water softener, and numerous premium enhancements .Situated in a quiet, low-maintenance complex close to Square One, Hwy 401/403, top schools, community centres, restaurants, shopping, and major transit, this home sits in a rapidly developing transit-oriented corridor-positioned for strong future appreciation and growth potential. The bright, spacious layout features 3 bedrooms, 3 washrooms, and a large loft with a walk-in closet. Freshly painted with gleaming hardwood floors and tasteful finishes, the home offers a warm and inviting living space. The private patio and deck backs onto a common play area perfect for young children. Additional highlights include convenient garage access from the basement and ample visitor parking. Move-in ready and shows 10+++ a rare opportunity in a prime growth location!"
MississaugaInvestor.ca
53- 80 Strathaven Drive
Condo Townhouse · 3bd/3ba · ~1,300 sqft
$765,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.08%
Monthly Cash Flow
-$1,560/mo
Estimated Rent
$3,050/mo
Cash-on-Cash
-11.16%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,050 |
| Mortgage | −$3,521 |
| Property Tax | −$536 |
| Insurance | −$225 |
| Condo Fee | −$175 |
| Vacancy (5%) | −$153 |
| Cash Flow | -$1,560/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,600 |
| Vacancy (5%) | −$1,830 |
| Property Tax | −$6,426 |
| Insurance | −$2,700 |
| Condo Fee | −$2,100 |
| Annual NOI | $23,544 |
| Cap Rate | 3.08% |
Cash Required to Close
| Down Payment (20%) | $153,000 |
| Ontario Land Transfer Tax | $11,775 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $167,775 |
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.