1007- 1359 Rathburn Road, Mississauga
Rathwood · Investor guide
$486,900
Estimated Value
$464,000
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
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
16
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Based on Rathwood neighbourhood rental data for 2-bed Condo Apartment
Remarks
Immaculate 1+1 Bedroom Condo in One of Mississauga's Most Sought-After Neighbourhoods. Beautifully maintained by the original owners, this bright south-facing 1+1 bedroom condo offers spectacular unobstructed views, soaring ceilings, floor-to-ceiling windows, and an open-concept layout filled with natural light. The spacious primary bedroom and generous den with a closet provide flexible living, with the den easily serving as a second bedroom or home office. Relax on the private south-facing balcony and enjoy the stunning views. Located in a well-managed building with state-of-the-art amenities, all utilities are included in the maintenance fees. Conveniently close to Dixie GO Station, major highways, parks, shopping, restaurants, coffee shops, and the mall.Includes 1 parking space and 1 locker. Move-in ready just unpack and enjoy this beautiful home in a fantastic neighbourhood!
MississaugaInvestor.ca
1007- 1359 Rathburn Road
Condo Apartment · 2bd/1ba · ~750 sqft
$486,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.67%
Monthly Cash Flow
-$1,158/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-13.04%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$2,241 |
| Property Tax | −$341 |
| Insurance | −$225 |
| Condo Fee | −$773 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$1,158/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$4,090 |
| Insurance | −$2,700 |
| Condo Fee | −$9,276 |
| Annual NOI | $13,004 |
| Cap Rate | 2.67% |
Cash Required to Close
| Down Payment (20%) | $97,380 |
| Ontario Land Transfer Tax | $6,213 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $106,593 |
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.