3388 Crimson King Circle, Mississauga
Lisgar · Investor guide
$849,000
Estimated Value
$1,047,000
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 ROYAL LEPAGE FLOWER CITY REALTY
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
7
Bathrooms
5
Days on Market
16
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,450/mo
Based on Lisgar neighbourhood rental data for 7-bed Semi-Detached
Remarks
"BEAUTIFUL" neat and clean well maintained cozy and expensive upgraded .Semi detached home with 4 spacious bedrooms and 5 bathrooms. Separate living and family room, having beautiful luxury tile floor throughtout mainfloor and hardwood floor on 2nd floor. Extra large backyard . 2 basement apartments for extra income. Good size driveway and close to all amentities . Don't miss to buy best home in all means .
MississaugaInvestor.ca
3388 Crimson King Circle
Semi-Detached · 7bd/5ba · ~1,750 sqft
$849,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.82%
Monthly Cash Flow
-$1,208/mo
Estimated Rent
$4,450/mo
Cash-on-Cash
-7.78%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,450 |
| Mortgage | −$3,908 |
| Property Tax | −$594 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$708 |
| Vacancy (5%) | −$223 |
| Cash Flow | -$1,208/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$53,400 |
| Vacancy (5%) | −$2,670 |
| Property Tax | −$7,132 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,490 |
| Annual NOI | $32,408 |
| Cap Rate | 3.82% |
Cash Required to Close
| Down Payment (20%) | $169,800 |
| Ontario Land Transfer Tax | $13,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $186,255 |
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.