
3163 Rolling Stone Court, Mississauga
Cooksville · Investor guide
$1,999,999
Estimated Value
$1,232,000
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
Detached
Bedrooms
7
Bathrooms
6
Days on Market
14
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Based on Cooksville neighbourhood rental data · Verify suite legality with the City of Mississauga
Remarks
Welcome to this truly exceptional custom-built residence, offered for sale for the very first time. Nestled on a premium 55' x 150' lot on one of Mississauga's most desirable quiet dead-end courts, this remarkable home offers outstanding privacy, minimal traffic, and abundant street parking. Boasting over 5,600sqf of living space with approximately 2,850sqft. on the main level plus an additional 2,760sqft. finished basement, this meticulously maintained home has been extensively updated with approximately $250,000 in premium renovations. The thoughtfully designed layout features 4 bedrooms, 4 bathrooms, including 2 primary suites with walk-in closets, and 9' ceilings throughout. The finished basement offers 3 additional bedrooms, 2 full bathrooms, a full kitchen, separate laundry & a separate entrance, making it ideal for multi-generational living or extended family. Recent upgrades include a new kitchen, renovated bathrooms, flooring, lighting, paint, interior doors & hardware, owned furnace & A/C, tankless water heater, 200-amp electrical service, new main floor washer & dryer, refrigerator, and zebra blackout blinds. Enjoy your private backyard oasis featuring a saltwater pool with a new liner, custom telescoping pool dome, hot tub, and natural gas BBQ hookup. Additional highlights include a heated driveway, parking for approximately 5 vehicles, and an oversized insulated garage with 9' doors, high ceilings, and space for 2 large vehicles. Conveniently located minutes from Cooksville GO Station, Square One, QEW, Hwy 403, parks, schools, transit, and all amenities. A rare opportunity to own a one-of-a-kind custom home that has never before been offered for sale.
MississaugaInvestor.ca
3163 Rolling Stone Court
Detached · 7bd/6ba · ~2,750 sqft
$1,999,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.53%
Monthly Cash Flow
-$6,660/mo
Estimated Rent
$6,145/mo
Cash-on-Cash
-18.19%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$6,145 |
| Mortgage | −$9,206 |
| Property Tax | −$1,400 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,667 |
| Vacancy (5%) | −$307 |
| Cash Flow | -$6,660/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$73,740 |
| Vacancy (5%) | −$3,687 |
| Property Tax | −$16,800 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$20,000 |
| Annual NOI | $30,553 |
| Cap Rate | 1.53% |
Cash Required to Close
| Down Payment (20%) | $399,999.8 |
| Ontario Land Transfer Tax | $36,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $439,474.8 |
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.