3226- 3226 The Credit Woodlands N/A, Mississauga
Erindale · Investor guide
$599,888
Estimated Value
$736,000
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 WEST REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
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 Erindale neighbourhood rental data for 4-bed Condo Townhouse
Remarks
Welcome to 3226 The Credit Woodlands, an exceptional opportunity to own a home in one of Mississauga's most sought-after, family-friendly neighborhood's. Set on a quiet, tree-lined street in the prestigious Credit Woodlands community, this well-maintained residence offers spacious living, a functional layout, and endless potential for families, professionals, or investors alike. Enjoy the convenience of being just minutes from top-rated schools, parks, walking trails, shopping, restaurants, public transit, the University of Toronto Mississauga campus, Erin dale GO Station, Credit Valley Hospital, and major highways. Surrounded by mature trees and established homes, this property combines comfort, convenience, and an unbeatable location-making it a wonderful place to call home.
MississaugaInvestor.ca
3226- 3226 The Credit Woodlands N/A
Condo Townhouse · 4bd/2ba · ~1,100 sqft
$599,888
Cash-Flow Report · July 31, 2026
Cap Rate
3.38%
Monthly Cash Flow
-$1,071/mo
Estimated Rent
$3,100/mo
Cash-on-Cash
-9.78%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,100 |
| Mortgage | −$2,761 |
| Property Tax | −$420 |
| Insurance | −$225 |
| Condo Fee | −$610 |
| Vacancy (5%) | −$155 |
| Cash Flow | -$1,071/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,200 |
| Vacancy (5%) | −$1,860 |
| Property Tax | −$5,039 |
| Insurance | −$2,700 |
| Condo Fee | −$7,320 |
| Annual NOI | $20,281 |
| Cap Rate | 3.38% |
Cash Required to Close
| Down Payment (20%) | $119,977.6 |
| Ontario Land Transfer Tax | $8,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,450.6 |
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.