2011- 335 Webb Drive, Mississauga
City Centre · Investor guide
$545,000
Estimated Value
$423,000
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 REAL ESTATE CENTRE INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
14
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,950/mo
Based on City Centre neighbourhood rental data for 3-bed Condo Apartment
Remarks
<<< Absolutely Gorgeous, Elegant Luxurious unit in the monarchy, shows 10+++ >>> Very Well Maintained. Beautifully updated! Large 2 bedrooms + Den, 2 Full Baths** Split Bedroom. Modern open concept layout, Lots of natural light <<< Modern Kitchen with Display cabinet, Quartz counter-top & Custom designed backsplash>>> Huge Primary bedroom features Large Walk-In closet. Spacious 2nd Bedroom features Large Closet. ** Sunfilled Separate Large Den Perfect for People Work From Home! Lots of Visitor parking & 24 hour concierge, Great amenities, Very convenient location. Walking Distance to Park, Square One, Sheridan College, Living Arts Centre, Celebration Square & easy access to all public transport & Hwy, Must see! Don't Miss it.
MississaugaInvestor.ca
2011- 335 Webb Drive
Condo Apartment · 3bd/2ba · ~1,100 sqft
$545,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.3%
Monthly Cash Flow
-$1,010/mo
Estimated Rent
$2,950/mo
Cash-on-Cash
-10.15%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,950 |
| Mortgage | −$2,509 |
| Property Tax | −$382 |
| Insurance | −$225 |
| Condo Fee | −$696 |
| Vacancy (5%) | −$148 |
| Cash Flow | -$1,010/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$35,400 |
| Vacancy (5%) | −$1,770 |
| Property Tax | −$4,578 |
| Insurance | −$2,700 |
| Condo Fee | −$8,352 |
| Annual NOI | $18,000 |
| Cap Rate | 3.3% |
Cash Required to Close
| Down Payment (20%) | $109,000 |
| Ontario Land Transfer Tax | $7,375 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $119,375 |
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.