502- 25 Agnes Street, Mississauga
Cooksville · Investor guide
$459,900
Estimated Value
$475,000
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 CENTURY 21 KING`S QUAY REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
15
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,100/mo
Based on Cooksville neighbourhood rental data for 3-bed Condo Apartment
Remarks
Absolutely gorgeous, fully renovated 2-bedroom plus den suite in the heart of desirable Cooksville! This bright, sun-filled home features a spacious open-concept layout, a stunning kitchen with granite countertops and backsplash, and generous living and dining areas perfect for entertaining. The oversized primary bedroom offers a private ensuite, his & hers closet, and convenient in-suite laundry. Ideally located within walking distance to Cooksville GO Station and the future Hazel McCallion LRT, within minutes to Square One, Trillium Hospital, parks, shopping, restaurants, and Highways 403, QEW, and 401. Enjoy excellent building amenities including a gym, sauna, party room, recreation room and visitor parking. All utilities included. *Pictures are virtually staged
MississaugaInvestor.ca
502- 25 Agnes Street
Condo Apartment · 3bd/2ba · ~1,100 sqft
$459,900
Cash-Flow Report · July 31, 2026
Cap Rate
3.69%
Monthly Cash Flow
-$702/mo
Estimated Rent
$3,100/mo
Cash-on-Cash
-8.37%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,100 |
| Mortgage | −$2,117 |
| Property Tax | −$322 |
| Insurance | −$225 |
| Condo Fee | −$983 |
| Vacancy (5%) | −$155 |
| Cash Flow | -$702/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,200 |
| Vacancy (5%) | −$1,860 |
| Property Tax | −$3,863 |
| Insurance | −$2,700 |
| Condo Fee | −$11,796 |
| Annual NOI | $16,981 |
| Cap Rate | 3.69% |
Cash Required to Close
| Down Payment (20%) | $91,980 |
| Ontario Land Transfer Tax | $5,673 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $100,653 |
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.