7153 Village Walk, Mississauga
Central Erin Mills · Investor guide
$1,250,000
Estimated Value
$1,054,000
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 HOMELIFE/MIRACLE REALTY LTD
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
6
Bathrooms
4
Days on Market
17
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Based on Central Erin Mills neighbourhood rental data · Verify suite legality with the City of Mississauga
Remarks
Stunning 4+2 Bed, 4 Bath Semi in Prime Mississauga (Derry & Mavis).Beautifully renovated in 2023 with hardwood floors, pot lights,updated kitchen & baths, Features double-door entry,Carpet -free living, and finished basement with separate entrance Through Garage & second laundry perfect for in -laws or rental income.located on a large premium lot, close to highways, schools, parks & shopping .move-in ready gem - a rare find in this neighbourhood.-
MississaugaInvestor.ca
7153 Village Walk
Semi-Detached · 6bd/4ba · ~1,750 sqft
$1,250,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.32%
Monthly Cash Flow
-$3,341/mo
Estimated Rent
$4,795/mo
Cash-on-Cash
-14.61%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,795 |
| Mortgage | −$5,754 |
| Property Tax | −$875 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,042 |
| Vacancy (5%) | −$240 |
| Cash Flow | -$3,341/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$57,540 |
| Vacancy (5%) | −$2,877 |
| Property Tax | −$10,500 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,500 |
| Annual NOI | $28,963 |
| Cap Rate | 2.32% |
Cash Required to Close
| Down Payment (20%) | $250,000 |
| Ontario Land Transfer Tax | $21,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $274,475 |
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.