1410- 25 Fairview Road, Mississauga
City Centre · Investor guide
$379,900
Estimated Value
$325,000
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
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
13
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,850/mo
Based on City Centre neighbourhood rental data for 1-bed Condo Apartment
Remarks
Priced to sell! Welcome to Unit 1410 at The Fairmont, a bright and spacious 1 bedroom, 1 bathroom condo offering 654 sq. ft. of well designed living space in the heart of Mississauga. This southeast facing suite is filled with natural light and features a functional layout, a generous bedroom, a separate laundry room, and includes 1 underground parking space. Perfect for first time buyers, investors, or downsizers, this home offers exceptional value in an unbeatable location just minutes from Square One Shopping Centre, Celebration Square, Cooksville GO Station, the future Hurontario LRT, Sheridan College, parks, restaurants, grocery stores, and major highways including the 403, 401, QEW, and 407. Residents enjoy an impressive selection of amenities including an indoor pool, hot tub, sauna, fitness centre, party room, rooftop terrace, guest suites, concierge, and plenty of visitor parking. An incredible opportunity to own a beautiful condo in one of Mississauga's most convenient and connected communities.
MississaugaInvestor.ca
1410- 25 Fairview Road
Condo Apartment · 1bd/1ba · ~650 sqft
$379,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.04%
Monthly Cash Flow
-$1,103/mo
Estimated Rent
$1,850/mo
Cash-on-Cash
-15.92%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,850 |
| Mortgage | −$1,749 |
| Property Tax | −$266 |
| Insurance | −$225 |
| Condo Fee | −$620 |
| Vacancy (5%) | −$93 |
| Cash Flow | -$1,103/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,200 |
| Vacancy (5%) | −$1,110 |
| Property Tax | −$3,191 |
| Insurance | −$2,700 |
| Condo Fee | −$7,440 |
| Annual NOI | $7,759 |
| Cap Rate | 2.04% |
Cash Required to Close
| Down Payment (20%) | $75,980 |
| Ontario Land Transfer Tax | $4,174 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $83,154 |
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.