211- 5025 Harvard Road, Mississauga
Churchill Meadows · Investor guide
$599,000
Estimated Value
$499,000
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 GOLD REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
15
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,600/mo
Based on Churchill Meadows neighbourhood rental data for 2-bed Condo Apartment
Remarks
Experience modern living in this beautifully maintained 2-bedroom,2-bathroom condo in the sought-after Churchill Meadows community. Featuring a bright, open-concept design, this home is perfect for first-time buyers, professionals, or anyone looking for a stylish and low-maintenance lifestyle. Enjoy 9-foot ceilings, oversized windows that fill the home with natural light, and laminate flooring throughout. The contemporary kitchen offers granite countertops, stainless steel appliances, and a spacious center island, ideal for meal preparation and casual dining. The inviting living area opens onto a private balcony. Residents enjoy excellent amenities, including a fully equipped fitness center, party room, community green space, and children's playground. The unit also includes one underground parking space, a private locker, and convenient in-suite laundry. Ideally located just minutes from Erin Mills Town Centre, Credit Valley Hospital, top-ranked schools, public transit, and major highways including the 403, 401, and QEW, this exceptional condo offers the perfect combination of comfort, convenience, and location.
MississaugaInvestor.ca
211- 5025 Harvard Road
Condo Apartment · 2bd/2ba · ~950 sqft
$599,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.46%
Monthly Cash Flow
-$1,528/mo
Estimated Rent
$2,600/mo
Cash-on-Cash
-13.97%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,600 |
| Mortgage | −$2,757 |
| Property Tax | −$419 |
| Insurance | −$225 |
| Condo Fee | −$597 |
| Vacancy (5%) | −$130 |
| Cash Flow | -$1,528/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,200 |
| Vacancy (5%) | −$1,560 |
| Property Tax | −$5,032 |
| Insurance | −$2,700 |
| Condo Fee | −$7,164 |
| Annual NOI | $14,744 |
| Cap Rate | 2.46% |
Cash Required to Close
| Down Payment (20%) | $119,800 |
| Ontario Land Transfer Tax | $8,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,255 |
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.