5294 Roadside Way, Mississauga
Churchill Meadows · Investor guide
$1,099,000
Estimated Value
$761,000
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 RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
17
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,350/mo
Based on Churchill Meadows neighbourhood rental data for 4-bed Att/Row/Townhouse
Remarks
Stunning Family Home, No Side Walk extended driveway accommodate 2 cars, Featuring An Open Concept With Hardwood On Main and upper Level, upgraded white modern kitchen with quartz counter top, 10 Ft Ceilings W/pot lights W/Crown Molding And California Shutters. Oak Staircase Includes Wrought Iron Railings To U/Level. Beautiful Family Room W/Feature Wall, Fireplace And Walk-Out To Your Own Private Oasis. A Fabulous Lower Level With Entertainment Area, Soundproof Ceiling And Tons Of Storage Space. Upgrades +++. Great Location, Family Friendly Neighborhood, Close To Schools, very close to Churchill Meadows Community Centre and Mattamy Sports Park, Ridgeway Plaza, Groceries, Retail Stores.
MississaugaInvestor.ca
5294 Roadside Way
Att/Row/Townhouse · 4bd/3ba · ~2,250 sqft
$1,099,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.39%
Monthly Cash Flow
-$3,787/mo
Estimated Rent
$3,350/mo
Cash-on-Cash
-18.84%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,350 |
| Mortgage | −$5,059 |
| Property Tax | −$769 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$916 |
| Vacancy (5%) | −$168 |
| Cash Flow | -$3,787/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,200 |
| Vacancy (5%) | −$2,010 |
| Property Tax | −$9,232 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,990 |
| Annual NOI | $15,268 |
| Cap Rate | 1.39% |
Cash Required to Close
| Down Payment (20%) | $219,800 |
| Ontario Land Transfer Tax | $18,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,255 |
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.