41- 3100 Fifth Line, Mississauga
Erin Mills · Investor guide
$698,500
Estimated Value
$707,000
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 REALTY SPECIALISTS INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
14
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,200/mo
Based on Erin Mills neighbourhood rental data for 3-bed Condo Townhouse
Remarks
Fantastic 3 bedroom 3 bathroom Erin Mills townhome located in a sought after townhouse complex built by The Daniels Corporation. Spacious living/dining room area with pot lighting, fireplace and walk-out to patio area. Open concept kitchen with ceramic backsplash and track lighting. Freshly painted throughout (2026) and two piece powder room with pedestal sink. Primary bedroom retreat with walk-in closet and 2 piece en-suite. Main 4 piece bathroom and 2nd bedroom with hardwood floors. French doors leading to a finished basement with recreation area and lots of storage space. Conveniently located close to schools, parks, trails, shopping, transit, highways, Clarkson Go Station, South Common Recreation Centre, tennis/pickleball, sports fields, and University of Toronto (UTM).
MississaugaInvestor.ca
41- 3100 Fifth Line
Condo Townhouse · 3bd/3ba · ~1,300 sqft
$698,500
Cash-Flow Report · July 31, 2026
Cap Rate
3.11%
Monthly Cash Flow
-$1,404/mo
Estimated Rent
$3,200/mo
Cash-on-Cash
-11%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,200 |
| Mortgage | −$3,215 |
| Property Tax | −$489 |
| Insurance | −$225 |
| Condo Fee | −$515 |
| Vacancy (5%) | −$160 |
| Cash Flow | -$1,404/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,400 |
| Vacancy (5%) | −$1,920 |
| Property Tax | −$5,867 |
| Insurance | −$2,700 |
| Condo Fee | −$6,180 |
| Annual NOI | $21,733 |
| Cap Rate | 3.11% |
Cash Required to Close
| Down Payment (20%) | $139,700 |
| Ontario Land Transfer Tax | $10,445 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,145 |
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.