1514 Swanage Crescent, Mississauga
Clarkson · Investor guide
$825,000
Estimated Value
$1,078,000
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 ONESTOP TEAM REALTY
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
5
Bathrooms
2
Days on Market
16
Price Drop
2%
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Based on Clarkson neighbourhood rental data · Verify suite legality with the City of Mississauga
Remarks
Welcome to 1514 Swanage Crescent! This beautifully renovated semi-detached home, perfectly situated on a quiet crescent in a family-friendly neighborhood. This charming 3+2bedroom residence offers a bright and functional layout, ideal for both comfortable living and entertaining. Modern kitchen complete with sleek quartz countertops, stylish cabinetry, and brand-new stainless steel appliances. The updated washroom showcases contemporary finishes, adding a fresh and elegant touch throughout the home. Three well-proportioned bedrooms filled with natural light, providing ample space for families or professionals. The finished basement offers a separate entrance, presenting excellent potential for an in-law suite or additional living space. Enjoy the peace and privacy of crescent living while being conveniently close to parks, schools, transit, and everyday amenities. New electrical panel installed in 2026. A move-in ready home that combines modern upgrades with practical design-don't miss this opportunity!
MississaugaInvestor.ca
1514 Swanage Crescent
Semi-Detached · 5bd/2ba · ~900 sqft
$825,000
Cash-Flow Report · July 31, 2026
Cap Rate
4.67%
Monthly Cash Flow
-$590/mo
Estimated Rent
$4,945/mo
Cash-on-Cash
-3.91%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,945 |
| Mortgage | −$3,797 |
| Property Tax | −$578 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$688 |
| Vacancy (5%) | −$247 |
| Cash Flow | -$590/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$59,340 |
| Vacancy (5%) | −$2,967 |
| Property Tax | −$6,930 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,250 |
| Annual NOI | $38,493 |
| Cap Rate | 4.67% |
Cash Required to Close
| Down Payment (20%) | $165,000 |
| Ontario Land Transfer Tax | $12,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $180,975 |
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.