3593 Kariya Drive, Mississauga
City Centre · Investor guide
$1,079,000
Estimated Value
$533,000
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 CITYVIEW REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
16
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,950/mo
Based on City Centre neighbourhood rental data for 3-bed Condo Townhouse
Remarks
Rarely offered Executive condo townhouse by Tridel conveniently Located In The Heart Of Mississauga.Right by City Centre square one. Elegantly Upgraded with a spacious floorplan. Unit features 9 Ft Ceilings On Main Floor.Open Concept Living/Dining Room With Corner Gas Fireplace .W/O To Large Terrace 18F X 21F. Upgraded kitchen with quartz counter top and stainless steel appliances and spacious breakfast area. Circular Oak Staircase With Skylight with 2 spacious bedrooms on the second floor. Large primary bedroom with a 6pc ensuite. Finished basement converted into 3rd bedroom. Located just a short walk to Square One Shopping Centre and steps from transit. Condo amenities include: Indoor pool, squash court, gym, party room, billiards, guest suites, and more.
MississaugaInvestor.ca
3593 Kariya Drive
Condo Townhouse · 3bd/3ba · ~2,125 sqft
$1,079,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.01%
Monthly Cash Flow
-$4,061/mo
Estimated Rent
$2,950/mo
Cash-on-Cash
-20.57%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,950 |
| Mortgage | −$4,966 |
| Property Tax | −$755 |
| Insurance | −$225 |
| Condo Fee | −$917 |
| Vacancy (5%) | −$148 |
| Cash Flow | -$4,061/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$35,400 |
| Vacancy (5%) | −$1,770 |
| Property Tax | −$9,064 |
| Insurance | −$2,700 |
| Condo Fee | −$11,004 |
| Annual NOI | $10,862 |
| Cap Rate | 1.01% |
Cash Required to Close
| Down Payment (20%) | $215,800 |
| Ontario Land Transfer Tax | $18,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $236,855 |
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.