25- 1905 Broad Hollow Gate, Mississauga
Erin Mills · Investor guide
$1,149,000
Estimated Value
$777,000
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 CENTURY 21 NEW CONCEPT
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
13
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,300/mo
Based on Erin Mills neighbourhood rental data for 4-bed Condo Townhouse
Remarks
Welcome to this impeccably maintained executive end-unit townhome in an exclusive, highly sought-after enclave. This elegant residence offers sun-drenched interiors and a thoughtfully designed layout with generously sized bedrooms, ideal for refined family living. The gourmet chef's kitchen, complete with premium stainless steel appliances and abundant custom cabinetry, seamlessly blends sophistication with functionality. The inviting family room featuring a fireplace and crown moulding exudes warmth and timeless elegance. A beautifully finished basement provides additional living space, while the expansive deck overlooking professionally landscaped grounds creates a private outdoor retreat perfect for entertaining or quiet relaxation. Situated in a prestigious neighbourhood surrounded by the natural beauty of the Sawmill Valley trails throughout all four seasons, this exceptional home offers a rare opportunity to enjoy peaceful, nature-inspired living. Just moments from top-ranked schools, UTM, transit, major highways, and upscale amenities, this remarkable residence delivers the perfect balance of luxury, convenience tranquility.
MississaugaInvestor.ca
25- 1905 Broad Hollow Gate
Condo Townhouse · 4bd/4ba · ~2,375 sqft
$1,149,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.12%
Monthly Cash Flow
-$4,215/mo
Estimated Rent
$3,300/mo
Cash-on-Cash
-20.05%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,300 |
| Mortgage | −$5,289 |
| Property Tax | −$804 |
| Insurance | −$225 |
| Condo Fee | −$1,032 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$4,215/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,600 |
| Vacancy (5%) | −$1,980 |
| Property Tax | −$9,652 |
| Insurance | −$2,700 |
| Condo Fee | −$12,384 |
| Annual NOI | $12,884 |
| Cap Rate | 1.12% |
Cash Required to Close
| Down Payment (20%) | $229,800 |
| Ontario Land Transfer Tax | $19,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $252,255 |
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.