5550 Cosmic Crescent, Mississauga
Hurontario · Investor guide
$1,025,000
Estimated Value
$817,000
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 RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
5
Bathrooms
4
Days on Market
14
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,400/mo
Based on Hurontario neighbourhood rental data for 5-bed Semi-Detached
Remarks
Green Park built, No Sidewalk Premium lot ($10,000), 5 parking spots , 147.73 X 22.30, hugeDeck perfect for backyards parties with family and friends. Walking distance to public andCatholic Schools. Shopping Malls and 5 minuets to Sq1.
MississaugaInvestor.ca
5550 Cosmic Crescent
Semi-Detached · 5bd/4ba · ~1,750 sqft
$1,025,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.79%
Monthly Cash Flow
-$2,335/mo
Estimated Rent
$4,400/mo
Cash-on-Cash
-12.45%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,400 |
| Mortgage | −$4,718 |
| Property Tax | −$718 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$854 |
| Vacancy (5%) | −$220 |
| Cash Flow | -$2,335/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,800 |
| Vacancy (5%) | −$2,640 |
| Property Tax | −$8,610 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,250 |
| Annual NOI | $28,600 |
| Cap Rate | 2.79% |
Cash Required to Close
| Down Payment (20%) | $205,000 |
| Ontario Land Transfer Tax | $16,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $224,975 |
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.